| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 091.00 | 1 091.00 | | 1 091.00 |
AT Other tangible assets | 710.00 | 710.00 | | 710.00 |
BB Receivables related to investments | 263 315.00 | | 263 315.00 | 263 315.00 |
BJ TOTAL (I) | 271 491.00 | 1 802.00 | 269 689.00 | 271 491.00 |
BZ Other receivables | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 180 196.00 | | 180 196.00 | 180 196.00 |
CH Prepaid expenses | 262.00 | | 262.00 | 262.00 |
CJ TOTAL (II) | 180 509.00 | | 180 509.00 | 180 509.00 |
CO Grand total (0 to V) | 452 001.00 | 1 802.00 | 450 199.00 | 452 001.00 |
CU Other investments | 6 374.00 | | 6 374.00 | 6 374.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 53 357.00 | 53 357.00 | | 53 357.00 |
DB Share, merger, contribution premiums, etc. | 1 484.00 | 1 484.00 | | 1 484.00 |
DD Legal reserve (1) | 5 335.00 | 5 335.00 | | 5 335.00 |
DG Other reserves | 406 788.00 | 474 942.00 | | 406 788.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 766.00 | -68 154.00 | | -49 766.00 |
DL TOTAL (I) | 417 198.00 | 466 965.00 | | 417 198.00 |
DU Loans and Debts from Credit Institutions (3) | 78.00 | 85.00 | | 78.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 230.00 | 33 814.00 | | 31 230.00 |
DX Trade payables and related accounts | 1 692.00 | 1 692.00 | | 1 692.00 |
DY Tax and social security liabilities | | 799.00 | | |
EC TOTAL (IV) | 33 000.00 | 36 391.00 | | 33 000.00 |
EE Grand total (I to V) | 450 199.00 | 503 357.00 | | 450 199.00 |
EG Accrued income and payables due within one year | 33 000.00 | | | 33 000.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 78.00 | | | 78.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 750.00 | | 1 750.00 | 1 750.00 |
FJ Net sales | 1 750.00 | | 1 750.00 | 1 750.00 |
FR Total operating income (I) | | | 1 750.00 | |
FW Other purchases and external expenses | | | 13 909.00 | |
FX Taxes, duties, and similar payments | | | 418.00 | |
FY Salaries and Wages | | | 36 739.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 51 066.00 | |
GG - OPERATING RESULT (I - II) | | | -49 316.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 450.00 | |
GU Total financial expenses (VI) | | | 450.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -450.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 766.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 7.00 | | |
HH Total exceptional expenses (VIII) | | 7.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -7.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 750.00 | 7 460.00 | | 1 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 516.00 | 75 614.00 | | 51 516.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 766.00 | -68 154.00 | | -49 766.00 |
| |
| 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 | 269 218.00 | | 2 723.00 | 269 218.00 |
I3 DECREASES Total Financial Fixed Assets | 450.00 | | 269 689.00 | 450.00 |
I4 DECREASES Grand Total | 450.00 | | 271 491.00 | 450.00 |
IY DECREASES Total Tangible Fixed Assets | | | 1 802.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 802.00 | | | 1 802.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 267 416.00 | | 2 723.00 | 267 416.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 802.00 | | | 1 802.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 802.00 | | | 1 802.00 |
| |
| 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 | 24 783.00 | 24 783.00 | | 24 783.00 |
8B Suppliers and Related Accounts | 1 692.00 | 1 692.00 | | 1 692.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 448.00 | 6 448.00 | | 6 448.00 |
UL Receivables related to investments | 263 315.00 | | | 263 315.00 |
VG Loans with a maturity of up to one year at origin | 78.00 | 78.00 | | 78.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 50.00 | | | 50.00 |
VS Prepaid expenses | 262.00 | | | 262.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 263 628.00 | 313.00 | 263 315.00 | 263 628.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 001.00 | 33 001.00 | | 33 001.00 |
| |
| 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 | 24.00 | | | 24.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 737.00 | | | 1 737.00 |
ST Other accounts | 2 861.00 | | | 2 861.00 |
XQ Rental, rental and co-ownership charges | 9 310.00 | | | 9 310.00 |
YP Average staff number | 1.00 | | | 1.00 |
YW Business tax | 394.00 | | | 394.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 418.00 | | | 418.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 909.00 | | | 13 909.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
