| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 670.00 | 431.00 | 1 239.00 | 1 670.00 |
AT Other tangible assets | 1 844.00 | 298.00 | 1 546.00 | 1 844.00 |
BJ TOTAL (I) | 3 514.00 | 729.00 | 2 785.00 | 3 514.00 |
BX Customers and related accounts | 220.00 | | 220.00 | 220.00 |
BZ Other receivables | 1 031.00 | | 1 031.00 | 1 031.00 |
CF Cash and cash equivalents | 3 941.00 | | 3 941.00 | 3 941.00 |
CJ TOTAL (II) | 5 192.00 | | 5 192.00 | 5 192.00 |
CO Grand total (0 to V) | 8 706.00 | 729.00 | 7 977.00 | 8 706.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 400.00 | | | 9 400.00 |
DB Share, merger, contribution premiums, etc. | 3 800.00 | 3 800.00 | | 3 800.00 |
DG Other reserves | -3 847.00 | | | -3 847.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 847.00 | | | -3 847.00 |
DL TOTAL (I) | 5 553.00 | | | 5 553.00 |
DV Miscellaneous Loans and Financial Debts (4) | 153.00 | | | 153.00 |
DX Trade payables and related accounts | 2 234.00 | | | 2 234.00 |
DY Tax and social security liabilities | 37.00 | | | 37.00 |
EA Other liabilities | 240.00 | | | 240.00 |
EC TOTAL (IV) | 2 424.00 | | | 2 424.00 |
EE Grand total (I to V) | 7 977.00 | | | 7 977.00 |
EG Accrued income and payables due within one year | 2 424.00 | | | 2 424.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 522.00 | | 10 522.00 | 10 522.00 |
FJ Net sales | 10 522.00 | | 10 522.00 | 10 522.00 |
FQ Other income | | | 5 900.00 | |
FR Total operating income (I) | | | 16 422.00 | |
FW Other purchases and external expenses | | | 19 330.00 | |
FX Taxes, duties, and similar payments | | | 209.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 729.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 20 269.00 | |
GG - OPERATING RESULT (I - II) | | | -3 847.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 847.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 422.00 | | | 16 422.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 269.00 | | | 20 269.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 847.00 | | | -3 847.00 |
| |
| 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 | | | 3 514.00 | |
I4 DECREASES Grand Total | | | 3 514.00 | |
IO DECREASES Total including other intangible assets | | | 1 670.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 844.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 1 670.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 844.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 729.00 | | |
PE DEPRECIATION Total including other intangible assets | | 431.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 298.00 | | |
| |
| 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 | 2 234.00 | 2 234.00 | | 2 234.00 |
8K Other liabilities (including liabilities related to repo transactions) | 240.00 | 240.00 | | 240.00 |
UX Other trade receivables | 220.00 | | | 220.00 |
VB VAT | 1 031.00 | | | 1 031.00 |
VI Group and Associates | 153.00 | 153.00 | | 153.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 251.00 | 1 251.00 | | 1 251.00 |
VW VAT | 37.00 | 37.00 | | 37.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 424.00 | 2 424.00 | | 2 424.00 |
| |
| 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) | 6 737.00 | | | 6 737.00 |
ST Other accounts | 3 801.00 | | | 3 801.00 |
XQ Rental, rental and co-ownership charges | 7 692.00 | | | 7 692.00 |
YV Retrocessions of fees, commissions and brokerage | 1 100.00 | | | 1 100.00 |
YW Business tax | 209.00 | | | 209.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 209.00 | | | 209.00 |
YY Amount of VAT collected | 3 854.00 | | | 3 854.00 |
YZ Total deductible VAT on goods and services | 1 204.00 | | | 1 204.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 330.00 | | | 19 330.00 |
