| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 18.00 | | 18.00 | 18.00 |
BJ TOTAL (I) | 68 040 944.00 | 68 040 942.00 | 2.00 | 68 040 944.00 |
BZ Other receivables | 1 102 423.00 | | 1 102 423.00 | 1 102 423.00 |
CF Cash and cash equivalents | 853.00 | | 853.00 | 853.00 |
CJ TOTAL (II) | 1 103 276.00 | | 1 103 276.00 | 1 103 276.00 |
CO Grand total (0 to V) | 69 144 220.00 | 68 040 942.00 | 1 103 278.00 | 69 144 220.00 |
CU Other investments | 68 040 926.00 | 68 040 942.00 | -15.00 | 68 040 926.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 150 000.00 | | | 70 150 000.00 |
DD Legal reserve (1) | 650 568.00 | | | 650 568.00 |
DG Other reserves | 128 516.00 | | | 128 516.00 |
DH Retained earnings | -70 936 286.00 | | | -70 936 286.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 053.00 | | | -2 053.00 |
DL TOTAL (I) | -9 256.00 | | | -9 256.00 |
DP Provisions for Risks | 1 089 084.00 | | | 1 089 084.00 |
DR TOTAL (IV) | 1 089 084.00 | | | 1 089 084.00 |
DX Trade payables and related accounts | 5 202.00 | | | 5 202.00 |
DY Tax and social security liabilities | 1.00 | | | 1.00 |
DZ Fixed asset liabilities and related accounts | 47.00 | | | 47.00 |
EA Other liabilities | 18 200.00 | | | 18 200.00 |
EC TOTAL (IV) | 23 450.00 | | | 23 450.00 |
EE Grand total (I to V) | 1 103 278.00 | | | 1 103 278.00 |
EG Accrued income and payables due within one year | 23 450.00 | | | 23 450.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 055.00 | |
GF Total Operating Expenses (II) | | | 2 055.00 | |
GG - OPERATING RESULT (I - II) | | | -2 055.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 053.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3.00 | | | 3.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 055.00 | | | 2 055.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 053.00 | | | -2 053.00 |
| |
| 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 | 68 040 944.00 | | | 68 040 944.00 |
I3 DECREASES Total Financial Fixed Assets | | | 68 040 944.00 | |
I4 DECREASES Grand Total | | | 68 040 944.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 68 040 944.00 | | | 68 040 944.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 1 089 084.00 | | | 1 089 084.00 |
7B Total provisions for depreciation | 68 040 942.00 | | | 68 040 942.00 |
7C Grand total | 69 130 026.00 | | | 69 130 026.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 5 202.00 | 5 202.00 | | 5 202.00 |
8J Fixed Asset Liabilities and Related Accounts | 47.00 | 47.00 | | 47.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 200.00 | 18 200.00 | | 18 200.00 |
UP Loans | 18.00 | | | 18.00 |
VB VAT | 504.00 | | | 504.00 |
VC Group and associates | 1 098 928.00 | | | 1 098 928.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 991.00 | | | 2 991.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 102 441.00 | 1 102 423.00 | 18.00 | 1 102 441.00 |
VW VAT | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 450.00 | 23 450.00 | | 23 450.00 |
| |
| 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) | 1 874.00 | | | 1 874.00 |
ST Other accounts | 182.00 | | | 182.00 |
YZ Total deductible VAT on goods and services | 299.00 | | | 299.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 055.00 | | | 2 055.00 |
