| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 145 322.00 | 3 145 322.00 | | 3 145 322.00 |
BJ TOTAL (I) | 3 532 479.00 | 3 532 478.00 | 1.00 | 3 532 479.00 |
CO Grand total (0 to V) | 3 532 479.00 | 3 532 478.00 | 1.00 | 3 532 479.00 |
CP Shares due in less than one year | 3 145 322.00 | | | 3 145 322.00 |
CU Other investments | 387 157.00 | 387 157.00 | | 387 157.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 86 160.00 | | | 86 160.00 |
DD Legal reserve (1) | 8 616.00 | | | 8 616.00 |
DH Retained earnings | -3 340 061.00 | | | -3 340 061.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 148.00 | | | 27 148.00 |
DL TOTAL (I) | -3 218 137.00 | | | -3 218 137.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 214 299.00 | | | 3 214 299.00 |
DX Trade payables and related accounts | 3 838.00 | | | 3 838.00 |
EC TOTAL (IV) | 3 218 138.00 | | | 3 218 138.00 |
EE Grand total (I to V) | 1.00 | | | 1.00 |
EG Accrued income and payables due within one year | 3 218 138.00 | | | 3 218 138.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 057.00 | |
GF Total Operating Expenses (II) | | | 2 057.00 | |
GG - OPERATING RESULT (I - II) | | | -2 057.00 | |
GM Reversals of provisions and transfers of expenses | | | 29 205.00 | |
GP Total financial income (V) | | | 29 205.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 205.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 148.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 205.00 | | | 29 205.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 057.00 | | | 2 057.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 148.00 | | | 27 148.00 |
| |
| 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 | 3 574 605.00 | | 7 873.00 | 3 574 605.00 |
I3 DECREASES Total Financial Fixed Assets | | 50 000.00 | 3 532 479.00 | |
I4 DECREASES Grand Total | | 50 000.00 | 3 532 479.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 574 605.00 | | 7 873.00 | 3 574 605.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 3 174 528.00 | | 29 205.00 | 3 174 528.00 |
7B Total provisions for depreciation | 3 561 684.00 | | 29 205.00 | 3 561 684.00 |
7C Grand total | 3 561 684.00 | | 29 205.00 | 3 561 684.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 29 205.00 | |
| |
| 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 | 3 838.00 | 3 838.00 | | 3 838.00 |
UL Receivables related to investments | 3 145 322.00 | 3 145 322.00 | | 3 145 322.00 |
VI Group and Associates | 3 214 299.00 | 3 214 299.00 | | 3 214 299.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 145 322.00 | 3 145 322.00 | | 3 145 322.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 218 138.00 | 3 218 138.00 | | 3 218 138.00 |
| |
| 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) | 2 057.00 | | | 2 057.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 057.00 | | | 2 057.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
