| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 22 222 174.00 | | 22 222 174.00 | 22 222 174.00 |
BZ Other receivables | 1 789 292.00 | | 1 789 292.00 | 1 789 292.00 |
CF Cash and cash equivalents | 227 144.00 | | 227 144.00 | 227 144.00 |
CJ TOTAL (II) | 2 016 436.00 | | 2 016 436.00 | 2 016 436.00 |
CO Grand total (0 to V) | 24 238 610.00 | | 24 238 610.00 | 24 238 610.00 |
CU Other investments | 22 222 174.00 | | 22 222 174.00 | 22 222 174.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DH Retained earnings | 4 476 881.00 | | | 4 476 881.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -269 685.00 | | | -269 685.00 |
DK Regulated provisions | 13 174.00 | | | 13 174.00 |
DL TOTAL (I) | 4 330 370.00 | | | 4 330 370.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 895 408.00 | | | 19 895 408.00 |
DX Trade payables and related accounts | 12 832.00 | | | 12 832.00 |
EC TOTAL (IV) | 19 908 240.00 | | | 19 908 240.00 |
EE Grand total (I to V) | 24 238 610.00 | | | 24 238 610.00 |
EG Accrued income and payables due within one year | 19 908 240.00 | | | 19 908 240.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 478.00 | |
FX Taxes, duties, and similar payments | | | 46.00 | |
GF Total Operating Expenses (II) | | | 15 524.00 | |
GG - OPERATING RESULT (I - II) | | | -15 524.00 | |
GR Interest and similar expenses | | | 254 161.00 | |
GU Total financial expenses (VI) | | | 254 161.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -254 161.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -269 685.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 269 685.00 | | | 269 685.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -269 685.00 | | | -269 685.00 |
| |
| 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 | 16 222 174.00 | | 6 000 000.00 | 16 222 174.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 222 174.00 | |
I4 DECREASES Grand Total | | | 22 222 174.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 222 174.00 | | 6 000 000.00 | 16 222 174.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 174.00 | | | 13 174.00 |
7C Grand total | 13 174.00 | | | 13 174.00 |
| |
| 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 | 12 832.00 | 12 832.00 | | 12 832.00 |
VI Group and Associates | 19 895 408.00 | 19 895 408.00 | | 19 895 408.00 |
VM Income taxes | 1 789 292.00 | 1 789 292.00 | | 1 789 292.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 789 292.00 | 1 789 292.00 | | 1 789 292.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 908 240.00 | 19 908 240.00 | | 19 908 240.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 46.00 | | | 46.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 14 664.00 | | | 14 664.00 |
ST Other accounts | 814.00 | | | 814.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 46.00 | | | 46.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 15 478.00 | | | 15 478.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
