| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 1 099 195.00 | 1 098 695.00 | 500.00 | 1 099 195.00 |
CF Cash and cash equivalents | 680.00 | | 680.00 | 680.00 |
CJ TOTAL (II) | 680.00 | | 680.00 | 680.00 |
CO Grand total (0 to V) | 1 099 875.00 | 1 098 695.00 | 1 180.00 | 1 099 875.00 |
CU Other investments | 1 099 195.00 | 1 098 695.00 | 500.00 | 1 099 195.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 500.00 | 10 500.00 | | 10 500.00 |
DH Retained earnings | -1 441 866.00 | -322 631.00 | | -1 441 866.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -97 147.00 | -1 119 235.00 | | -97 147.00 |
DL TOTAL (I) | -1 528 513.00 | -1 431 366.00 | | -1 528 513.00 |
DU Loans and Debts from Credit Institutions (3) | 110.00 | 110.00 | | 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 528 793.00 | 1 454 644.00 | | 1 528 793.00 |
DX Trade payables and related accounts | 790.00 | 766.00 | | 790.00 |
EC TOTAL (IV) | 1 529 693.00 | 1 455 520.00 | | 1 529 693.00 |
EE Grand total (I to V) | 1 180.00 | 24 154.00 | | 1 180.00 |
EG Accrued income and payables due within one year | 1 529 693.00 | 1 455 520.00 | | 1 529 693.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 079.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 079.00 | |
GG - OPERATING RESULT (I - II) | | | -4 079.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 93 069.00 | |
GU Total financial expenses (VI) | | | 93 069.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -93 069.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -97 147.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 10 298.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 147.00 | 1 129 533.00 | | 97 147.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -97 147.00 | -1 119 235.00 | | -97 147.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 119 666.00 | | | 1 119 666.00 |
I3 DECREASES Total Financial Fixed Assets | 20 471.00 | | 1 099 195.00 | 20 471.00 |
I4 DECREASES Grand Total | 20 471.00 | | 1 099 195.00 | 20 471.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 119 666.00 | | | 1 119 666.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 098 695.00 | | | 1 098 695.00 |
7C Grand total | 1 098 695.00 | | | 1 098 695.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 53 389.00 | 53 389.00 | | 53 389.00 |
8B Suppliers and Related Accounts | 790.00 | 790.00 | | 790.00 |
VG Loans with a maturity of up to one year at origin | 110.00 | 110.00 | | 110.00 |
VI Group and Associates | 1 475 404.00 | 1 475 404.00 | | 1 475 404.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 529 693.00 | 1 529 693.00 | | 1 529 693.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 369.00 | 1 359.00 | | 1 369.00 |
ST Other accounts | 549.00 | 576.00 | | 549.00 |
XQ Rental, rental and co-ownership charges | 2 160.00 | 2 160.00 | | 2 160.00 |
YW Business tax | | 183.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 183.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 079.00 | 4 096.00 | | 4 079.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
