| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 145.00 | 2 145.00 | | 2 145.00 |
AT Other tangible assets | 11 146.00 | 9 960.00 | 1 186.00 | 11 146.00 |
BB Receivables related to investments | 3 828 872.00 | | 3 828 872.00 | 3 828 872.00 |
BD Other fixed assets | 2 976.00 | | 2 976.00 | 2 976.00 |
BH Other financial assets | 25 169.00 | | 25 169.00 | 25 169.00 |
BJ TOTAL (I) | 6 072 710.00 | 12 105.00 | 6 060 604.00 | 6 072 710.00 |
BZ Other receivables | 304.00 | | 304.00 | 304.00 |
CF Cash and cash equivalents | 42 095.00 | | 42 095.00 | 42 095.00 |
CJ TOTAL (II) | 42 399.00 | | 42 399.00 | 42 399.00 |
CO Grand total (0 to V) | 6 115 110.00 | 12 105.00 | 6 103 004.00 | 6 115 110.00 |
CU Other investments | 2 202 400.00 | | 2 202 400.00 | 2 202 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 403 420.00 | | | 1 403 420.00 |
DB Share, merger, contribution premiums, etc. | 7 143 620.00 | | | 7 143 620.00 |
DD Legal reserve (1) | 50 000.00 | | | 50 000.00 |
DH Retained earnings | -2 442 314.00 | | | -2 442 314.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -71 813.00 | | | -71 813.00 |
DL TOTAL (I) | 6 082 912.00 | | | 6 082 912.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 834.00 | | | 48 834.00 |
DX Trade payables and related accounts | 4 797.00 | | | 4 797.00 |
DY Tax and social security liabilities | 15 294.00 | | | 15 294.00 |
EC TOTAL (IV) | 20 091.00 | | | 20 091.00 |
EE Grand total (I to V) | 6 103 004.00 | | | 6 103 004.00 |
EG Accrued income and payables due within one year | 20 091.00 | | | 20 091.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 047.00 | |
FX Taxes, duties, and similar payments | | | 9 216.00 | |
FY Salaries and Wages | | | 72 000.00 | |
FZ Social Security Contributions | | | 30 356.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 734.00 | |
GF Total Operating Expenses (II) | | | 124 355.00 | |
GG - OPERATING RESULT (I - II) | | | -124 355.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 23 437.00 | |
GK Income from other securities and fixed asset receivables | | | 28 872.00 | |
GL Other interest and similar income | | | 23 669.00 | |
GP Total financial income (V) | | | 52 542.00 | |
GR Interest and similar expenses | | | 24 395.00 | |
GU Total financial expenses (VI) | | | 24 395.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 52 542.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -71 813.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 52 542.00 | | | 52 542.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 124 355.00 | | | 124 355.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -71 813.00 | | | -71 813.00 |
| |
| 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 | 6 084 135.00 | | 25 169.00 | 6 084 135.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 25 169.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 36 595.00 | 6 059 417.00 | |
I4 DECREASES Grand Total | | 36 595.00 | 6 072 710.00 | |
IO DECREASES Total including other intangible assets | | | 2 145.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 146.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 145.00 | | | 2 145.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 146.00 | | | 11 146.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 070 843.00 | | 25 169.00 | 6 070 843.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 370.00 | 1 734.00 | | 10 370.00 |
PE DEPRECIATION Total including other intangible assets | 1 602.00 | 542.00 | | 1 602.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 768.00 | 1 191.00 | | 8 768.00 |
| |
| 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 | 24 395.00 | 24 395.00 | | 24 395.00 |
8B Suppliers and Related Accounts | 4 797.00 | 4 797.00 | | 4 797.00 |
8D Social Security and Other Social Organizations | 5 127.00 | 5 127.00 | | 5 127.00 |
UL Receivables related to investments | 3 828 872.00 | | 3 828 872.00 | 3 828 872.00 |
UT Other financial assets | 25 169.00 | | 25 169.00 | 25 169.00 |
VI Group and Associates | 24 439.00 | 24 439.00 | | 24 439.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 167.00 | 10 167.00 | | 10 167.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 304.00 | 304.00 | | 304.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 854 345.00 | 304.00 | 3 854 041.00 | 3 854 345.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 091.00 | 20 091.00 | | 20 091.00 |
| |
| 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 | 9 216.00 | | | 9 216.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 790.00 | | | 4 790.00 |
ST Other accounts | 5 566.00 | | | 5 566.00 |
YT Subcontracting | 691.00 | | | 691.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 216.00 | | | 9 216.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 047.00 | | | 11 047.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
