| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 222 420 001.00 | | 222 420 001.00 | 222 420 001.00 |
BZ Other receivables | 3 451 291.00 | | 3 451 291.00 | 3 451 291.00 |
CF Cash and cash equivalents | 243 399.00 | | 243 399.00 | 243 399.00 |
CJ TOTAL (II) | 3 694 690.00 | | 3 694 690.00 | 3 694 690.00 |
CO Grand total (0 to V) | 226 114 691.00 | | 226 114 691.00 | 226 114 691.00 |
CU Other investments | 222 420 001.00 | | 222 420 001.00 | 222 420 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 203 022 000.00 | 200 250 000.00 | | 203 022 000.00 |
DB Share, merger, contribution premiums, etc. | 19 670 184.00 | 22 206 688.00 | | 19 670 184.00 |
DH Retained earnings | -9 544.00 | | | -9 544.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 121 994.00 | -9 544.00 | | 3 121 994.00 |
DL TOTAL (I) | 225 804 635.00 | 222 447 144.00 | | 225 804 635.00 |
DX Trade payables and related accounts | 82 056.00 | 45 630.00 | | 82 056.00 |
EA Other liabilities | 228 000.00 | | | 228 000.00 |
EC TOTAL (IV) | 310 056.00 | 45 630.00 | | 310 056.00 |
EE Grand total (I to V) | 226 114 691.00 | 222 492 775.00 | | 226 114 691.00 |
EG Accrued income and payables due within one year | 310 056.00 | 45 630.00 | | 310 056.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 327 177.00 | |
GF Total Operating Expenses (II) | | | 327 177.00 | |
GG - OPERATING RESULT (I - II) | | | -327 177.00 | |
GS Negative differences of foreign exchange | | | 5.00 | |
GU Total financial expenses (VI) | | | 2 118.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 118.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -329 296.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 451 291.00 | | | -3 451 291.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -3 121 994.00 | 9 544.00 | | -3 121 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 121 994.00 | -9 544.00 | | 3 121 994.00 |
| |
| 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 | 222 420 001.00 | | | 222 420 001.00 |
I3 DECREASES Total Financial Fixed Assets | | | 222 420 001.00 | |
I4 DECREASES Grand Total | | | 222 420 001.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 222 420 001.00 | | | 222 420 001.00 |
| |
| 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 | 82 056.00 | 82 056.00 | | 82 056.00 |
VC Group and associates | 1 310 377.00 | 1 310 377.00 | | 1 310 377.00 |
VI Group and Associates | 228 000.00 | 228 000.00 | | 228 000.00 |
VM Income taxes | 2 140 914.00 | 2 140 914.00 | | 2 140 914.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 451 291.00 | 3 451 291.00 | | 3 451 291.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 310 056.00 | 310 056.00 | | 310 056.00 |
| |
| 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) | 324 135.00 | 9 500.00 | | 324 135.00 |
ST Other accounts | 2 376.00 | 44.00 | | 2 376.00 |
YT Subcontracting | 666.00 | | | 666.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 327 177.00 | 9 544.00 | | 327 177.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
