| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 6 465.00 | | 6 465.00 | 6 465.00 |
BD Other fixed assets | 1 002 972.00 | | 1 002 972.00 | 1 002 972.00 |
BH Other financial assets | 3 397.00 | | 3 397.00 | 3 397.00 |
BJ TOTAL (I) | 4 521 836.00 | | 4 521 836.00 | 4 521 836.00 |
CF Cash and cash equivalents | 714.00 | | 714.00 | 714.00 |
CJ TOTAL (II) | 714.00 | | 714.00 | 714.00 |
CO Grand total (0 to V) | 4 522 551.00 | | 4 522 551.00 | 4 522 551.00 |
CP Shares due in less than one year | 9 862.00 | | | 9 862.00 |
CU Other investments | 3 509 001.00 | | 3 509 001.00 | 3 509 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -22 135.00 | | | -22 135.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 849.00 | | | 5 849.00 |
DL TOTAL (I) | -15 286.00 | | | -15 286.00 |
DU Loans and Debts from Credit Institutions (3) | 134.00 | | | 134.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 534 544.00 | | | 4 534 544.00 |
DX Trade payables and related accounts | 3 158.00 | | | 3 158.00 |
EC TOTAL (IV) | 4 537 837.00 | | | 4 537 837.00 |
EE Grand total (I to V) | 4 522 551.00 | | | 4 522 551.00 |
EG Accrued income and payables due within one year | 3 292.00 | | | 3 292.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 891.00 | |
GF Total Operating Expenses (II) | | | 1 891.00 | |
GG - OPERATING RESULT (I - II) | | | -1 891.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 951.00 | |
GK Income from other securities and fixed asset receivables | | | 6 369.00 | |
GP Total financial income (V) | | | 9 320.00 | |
GR Interest and similar expenses | | | 1 580.00 | |
GU Total financial expenses (VI) | | | 1 580.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 740.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 849.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 320.00 | | | 9 320.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 471.00 | | | 3 471.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 849.00 | | | 5 849.00 |
| |
| 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 | 2 003 514.00 | | 2 518 322.00 | 2 003 514.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 521 836.00 | |
I4 DECREASES Grand Total | | | 4 521 836.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 003 514.00 | | 2 518 322.00 | 2 003 514.00 |
| |
| 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 | 3 158.00 | 3 158.00 | | 3 158.00 |
UL Receivables related to investments | 6 465.00 | 6 465.00 | | 6 465.00 |
UT Other financial assets | 3 397.00 | 3 397.00 | | 3 397.00 |
VG Loans with a maturity of up to one year at origin | 134.00 | 134.00 | | 134.00 |
VI Group and Associates | 4 534 544.00 | | 4 534 544.00 | 4 534 544.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 862.00 | 9 862.00 | | 9 862.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 537 837.00 | 3 292.00 | 4 534 544.00 | 4 537 837.00 |
| |
| 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) | 1 712.00 | | | 1 712.00 |
ST Other accounts | 178.00 | | | 178.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 891.00 | | | 1 891.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
