| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 85 487.00 | 34 551.00 | 50 937.00 | 85 487.00 |
BH Other financial assets | 1 431.00 | | 1 431.00 | 1 431.00 |
BJ TOTAL (I) | 91 911.00 | 34 551.00 | 57 360.00 | 91 911.00 |
BZ Other receivables | 82 674.00 | | 82 674.00 | 82 674.00 |
CF Cash and cash equivalents | 31 403.00 | | 31 403.00 | 31 403.00 |
CH Prepaid expenses | 293.00 | | 293.00 | 293.00 |
CJ TOTAL (II) | 114 369.00 | | 114 369.00 | 114 369.00 |
CO Grand total (0 to V) | 206 281.00 | 34 551.00 | 171 730.00 | 206 281.00 |
CP Shares due in less than one year | 1 431.00 | | | 1 431.00 |
CU Other investments | 4 993.00 | | 4 993.00 | 4 993.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 15 249.00 | 15 249.00 | | 15 249.00 |
DH Retained earnings | -248 845.00 | -195 311.00 | | -248 845.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 126.00 | -53 534.00 | | -25 126.00 |
DL TOTAL (I) | -157 960.00 | -132 835.00 | | -157 960.00 |
DU Loans and Debts from Credit Institutions (3) | | -500.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 44 080.00 | 24 569.00 | | 44 080.00 |
DX Trade payables and related accounts | 3 317.00 | 3 067.00 | | 3 317.00 |
EA Other liabilities | 282 293.00 | 205 101.00 | | 282 293.00 |
EC TOTAL (IV) | 329 690.00 | 232 237.00 | | 329 690.00 |
EE Grand total (I to V) | 171 730.00 | 99 402.00 | | 171 730.00 |
EG Accrued income and payables due within one year | 329 690.00 | 232 237.00 | | 329 690.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 470.00 | | 5 470.00 | 5 470.00 |
FJ Net sales | 5 470.00 | | 5 470.00 | 5 470.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 5 470.00 | |
FW Other purchases and external expenses | | | 17 010.00 | |
FX Taxes, duties, and similar payments | | | 1 389.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 901.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 30 299.00 | |
GG - OPERATING RESULT (I - II) | | | -24 829.00 | |
GL Other interest and similar income | | | 53.00 | |
GO Net income from sales of marketable securities | | | 9.00 | |
GP Total financial income (V) | | | 62.00 | |
GR Interest and similar expenses | | | 279.00 | |
GU Total financial expenses (VI) | | | 279.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -218.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 047.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 79.00 | 15 279.00 | | 79.00 |
HH Total exceptional expenses (VIII) | 79.00 | 15 279.00 | | 79.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -79.00 | -15 279.00 | | -79.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 532.00 | 27.00 | | 5 532.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 658.00 | 53 561.00 | | 30 658.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 126.00 | -53 534.00 | | -25 126.00 |
| |
| 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 | 44 817.00 | | 40 670.00 | 44 817.00 |
I4 DECREASES Grand Total | | | 85 487.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 85 487.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 817.00 | | 40 670.00 | 44 817.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 650.00 | 11 901.00 | | 22 650.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 650.00 | 11 901.00 | | 22 650.00 |
| |
| 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 | 3 317.00 | 3 317.00 | | 3 317.00 |
8K Other liabilities (including liabilities related to repo transactions) | 282 293.00 | 282 293.00 | | 282 293.00 |
UT Other financial assets | 1 431.00 | 1 431.00 | | 1 431.00 |
VB VAT | 2 394.00 | | | 2 394.00 |
VI Group and Associates | 44 080.00 | 44 080.00 | | 44 080.00 |
VJ Loans taken out during the year | 1 000.00 | | | 1 000.00 |
VK Loans repaid during the year | 500.00 | | | 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 80 280.00 | | | 80 280.00 |
VS Prepaid expenses | 293.00 | | | 293.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 84 397.00 | 84 397.00 | | 84 397.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 329 690.00 | 329 690.00 | | 329 690.00 |
| |
| 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 | 1 389.00 | 1 296.00 | | 1 389.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 126.00 | 2 978.00 | | 3 126.00 |
ST Other accounts | 12 803.00 | 17 829.00 | | 12 803.00 |
XQ Rental, rental and co-ownership charges | 1 080.00 | 8 880.00 | | 1 080.00 |
YW Business tax | | 102.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 1 389.00 | 1 398.00 | | 1 389.00 |
YY Amount of VAT collected | 1 094.00 | | | 1 094.00 |
YZ Total deductible VAT on goods and services | 739.00 | 542.00 | | 739.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 010.00 | 29 687.00 | | 17 010.00 |
