| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 219 954.00 | 80 000.00 | 1 139 954.00 | 1 219 954.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 234 201.00 | 89 632.00 | 1 144 569.00 | 1 234 201.00 |
CF Cash and cash equivalents | 103 823.00 | | 103 823.00 | 103 823.00 |
CJ TOTAL (II) | 103 823.00 | | 103 823.00 | 103 823.00 |
CO Grand total (0 to V) | 1 338 024.00 | 89 632.00 | 1 248 392.00 | 1 338 024.00 |
CU Other investments | 14 232.00 | 9 632.00 | 4 600.00 | 14 232.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | | | 7 700.00 |
DD Legal reserve (1) | 770.00 | | | 770.00 |
DG Other reserves | 1 055 082.00 | | | 1 055 082.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -56 224.00 | | | -56 224.00 |
DL TOTAL (I) | 1 007 329.00 | | | 1 007 329.00 |
DV Miscellaneous Loans and Financial Debts (4) | 239 491.00 | | | 239 491.00 |
DX Trade payables and related accounts | 1 572.00 | | | 1 572.00 |
EC TOTAL (IV) | 241 063.00 | | | 241 063.00 |
EE Grand total (I to V) | 1 248 392.00 | | | 1 248 392.00 |
EG Accrued income and payables due within one year | 241 063.00 | | | 241 063.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 356.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 357.00 | |
GG - OPERATING RESULT (I - II) | | | -2 357.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 283.00 | |
GL Other interest and similar income | | | 8 106.00 | |
GP Total financial income (V) | | | 30 389.00 | |
GQ Financial allocations to depreciation and provisions | | | 80 000.00 | |
GR Interest and similar expenses | | | -3 256.00 | |
GU Total financial expenses (VI) | | | 84 256.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -53 866.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -56 224.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 389.00 | | | 30 389.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 613.00 | | | 86 613.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -56 224.00 | | | -56 224.00 |
| |
| 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 | 1 386 095.00 | | | 1 386 095.00 |
I3 DECREASES Total Financial Fixed Assets | | 151 894.00 | 1 234 201.00 | |
I4 DECREASES Grand Total | | 151 894.00 | 1 234 201.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 386 095.00 | | | 1 386 095.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 9 632.00 | 80 000.00 | | 9 632.00 |
7C Grand total | 9 632.00 | 80 000.00 | | 9 632.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 80 000.00 | | |
| |
| 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 | 31 722.00 | 31 722.00 | | 31 722.00 |
8B Suppliers and Related Accounts | 1 572.00 | 1 572.00 | | 1 572.00 |
UL Receivables related to investments | 1 219 954.00 | | 1 219 954.00 | 1 219 954.00 |
VI Group and Associates | 207 770.00 | 207 770.00 | | 207 770.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 219 954.00 | | 1 219 954.00 | 1 219 954.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 241 063.00 | 241 063.00 | | 241 063.00 |
| |
| 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) | 1 634.00 | | | 1 634.00 |
ST Other accounts | 722.00 | | | 722.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 356.00 | | | 2 356.00 |
