| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 627 824.00 | | 2 627 824.00 | 2 627 824.00 |
BZ Other receivables | 3.00 | | 3.00 | 3.00 |
CJ TOTAL (II) | 3.00 | | 3.00 | 3.00 |
CO Grand total (0 to V) | 2 627 827.00 | | 2 627 827.00 | 2 627 827.00 |
CU Other investments | 2 627 824.00 | | 2 627 824.00 | 2 627 824.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -385 079.00 | -391 053.00 | | -385 079.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 071.00 | 5 973.00 | | 5 071.00 |
DK Regulated provisions | 120 154.00 | 120 154.00 | | 120 154.00 |
DL TOTAL (I) | -257 853.00 | -262 925.00 | | -257 853.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 885 680.00 | 6 986 156.00 | | 2 885 680.00 |
EC TOTAL (IV) | 2 885 680.00 | 6 986 156.00 | | 2 885 680.00 |
EE Grand total (I to V) | 2 627 827.00 | 6 723 230.00 | | 2 627 827.00 |
EG Accrued income and payables due within one year | 2 885 680.00 | 6 986 156.00 | | 2 885 680.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 425.00 | |
GE Other Expenses | | | 1 800.00 | |
GF Total Operating Expenses (II) | | | 3 225.00 | |
GG - OPERATING RESULT (I - II) | | | -3 225.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 41 869.00 | |
GK Income from other securities and fixed asset receivables | | | 48 165.00 | |
GP Total financial income (V) | | | 90 035.00 | |
GR Interest and similar expenses | | | 81 737.00 | |
GU Total financial expenses (VI) | | | 81 737.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 297.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 071.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 90 035.00 | 89 853.00 | | 90 035.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 963.00 | 83 880.00 | | 84 963.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 071.00 | 5 973.00 | | 5 071.00 |
| |
| 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 | 2 627 824.00 | | | 2 627 824.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 627 824.00 | |
I4 DECREASES Grand Total | | | 2 627 824.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 627 824.00 | | | 2 627 824.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 120 154.00 | | | 120 154.00 |
7C Grand total | 120 154.00 | | | 120 154.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 3.00 | 3.00 | | 3.00 |
VI Group and Associates | 2 885 680.00 | 2 885 680.00 | | 2 885 680.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3.00 | 3.00 | | 3.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 885 680.00 | 2 885 680.00 | | 2 885 680.00 |
| |
| 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) | 1 090.00 | 45.00 | | 1 090.00 |
ST Other accounts | 334.00 | 338.00 | | 334.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 425.00 | 384.00 | | 1 425.00 |
