| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 140.00 | 140.00 | | 140.00 |
AT Other tangible assets | 76 006.00 | 65 737.00 | 10 268.00 | 76 006.00 |
BB Receivables related to investments | 805 565.00 | | 805 565.00 | 805 565.00 |
BJ TOTAL (I) | 982 685.00 | 65 877.00 | 916 808.00 | 982 685.00 |
BZ Other receivables | 6 483.00 | | 6 483.00 | 6 483.00 |
CF Cash and cash equivalents | 39 208.00 | | 39 208.00 | 39 208.00 |
CH Prepaid expenses | 755.00 | | 755.00 | 755.00 |
CJ TOTAL (II) | 46 447.00 | | 46 447.00 | 46 447.00 |
CO Grand total (0 to V) | 1 029 132.00 | 65 877.00 | 963 255.00 | 1 029 132.00 |
CP Shares due in less than one year | 805 565.00 | | | 805 565.00 |
CU Other investments | 100 975.00 | | 100 975.00 | 100 975.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 400.00 | 38 400.00 | | 38 400.00 |
DD Legal reserve (1) | 3 840.00 | 3 840.00 | | 3 840.00 |
DG Other reserves | 979 130.00 | 979 130.00 | | 979 130.00 |
DH Retained earnings | -59 788.00 | -51 420.00 | | -59 788.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 808.00 | -8 368.00 | | -16 808.00 |
DL TOTAL (I) | 944 774.00 | 961 582.00 | | 944 774.00 |
DU Loans and Debts from Credit Institutions (3) | 6.00 | 9.00 | | 6.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 525.00 | | | 12 525.00 |
DX Trade payables and related accounts | 4 140.00 | 3 132.00 | | 4 140.00 |
DY Tax and social security liabilities | 1 439.00 | 8 169.00 | | 1 439.00 |
EA Other liabilities | 371.00 | 367.00 | | 371.00 |
EC TOTAL (IV) | 18 481.00 | 11 677.00 | | 18 481.00 |
EE Grand total (I to V) | 963 255.00 | 973 259.00 | | 963 255.00 |
EG Accrued income and payables due within one year | 18 481.00 | 11 677.00 | | 18 481.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 124.00 | |
FR Total operating income (I) | | | 5 124.00 | |
FW Other purchases and external expenses | | | 11 198.00 | |
FX Taxes, duties, and similar payments | | | 1 439.00 | |
FY Salaries and Wages | | | 5 124.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 899.00 | |
GF Total Operating Expenses (II) | | | 32 660.00 | |
GG - OPERATING RESULT (I - II) | | | -27 536.00 | |
GL Other interest and similar income | | | 9 477.00 | |
GP Total financial income (V) | | | 9 477.00 | |
GR Interest and similar expenses | | | 28.00 | |
GU Total financial expenses (VI) | | | 28.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 449.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 086.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 124.00 | 5 210.00 | | 5 124.00 |
HK Income tax | -1 278.00 | -7 980.00 | | -1 278.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 601.00 | 14 565.00 | | 14 601.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 410.00 | 22 933.00 | | 31 410.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 808.00 | -8 368.00 | | -16 808.00 |
| |
| 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 | 177 121.00 | | 805 565.00 | 177 121.00 |
I3 DECREASES Total Financial Fixed Assets | | | 906 540.00 | |
I4 DECREASES Grand Total | | | 982 685.00 | |
IO DECREASES Total including other intangible assets | | | 140.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 76 006.00 | |
KD ACQUISITIONS Total including other intangible assets | 140.00 | | | 140.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 76 006.00 | | | 76 006.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 975.00 | | 805 565.00 | 100 975.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50 978.00 | 14 899.00 | | 50 978.00 |
PE DEPRECIATION Total including other intangible assets | 140.00 | | | 140.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 838.00 | 14 899.00 | | 50 838.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 140.00 | 4 140.00 | | 4 140.00 |
8K Other liabilities (including liabilities related to repo transactions) | 371.00 | 371.00 | | 371.00 |
UL Receivables related to investments | 805 565.00 | 805 565.00 | | 805 565.00 |
VG Loans with a maturity of up to one year at origin | 6.00 | 6.00 | | 6.00 |
VI Group and Associates | 12 525.00 | 12 525.00 | | 12 525.00 |
VM Income taxes | 6 483.00 | 6 483.00 | | 6 483.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 439.00 | 1 439.00 | | 1 439.00 |
VS Prepaid expenses | 755.00 | 755.00 | | 755.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 812 803.00 | 812 803.00 | | 812 803.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 481.00 | 18 481.00 | | 18 481.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 439.00 | 1 439.00 | | 1 439.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 400.00 | 3 108.00 | | 5 400.00 |
ST Other accounts | 5 798.00 | 6 022.00 | | 5 798.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 439.00 | 1 439.00 | | 1 439.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 198.00 | 9 130.00 | | 11 198.00 |
