| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 872 937.00 | 1 400 000.00 | 2 472 937.00 | 3 872 937.00 |
BZ Other receivables | 368 893.00 | | 368 893.00 | 368 893.00 |
CF Cash and cash equivalents | 365.00 | | 365.00 | 365.00 |
CJ TOTAL (II) | 369 258.00 | | 369 258.00 | 369 258.00 |
CO Grand total (0 to V) | 4 242 195.00 | 1 400 000.00 | 2 842 195.00 | 4 242 195.00 |
CU Other investments | 3 872 937.00 | 1 400 000.00 | 2 472 937.00 | 3 872 937.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 890 760.00 | 1 890 760.00 | | 1 890 760.00 |
DB Share, merger, contribution premiums, etc. | 2 227 160.00 | 2 227 160.00 | | 2 227 160.00 |
DD Legal reserve (1) | 30 002.00 | 30 002.00 | | 30 002.00 |
DG Other reserves | 196 582.00 | 196 582.00 | | 196 582.00 |
DH Retained earnings | -1 494 925.00 | -1 429 857.00 | | -1 494 925.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 383.00 | -65 067.00 | | -8 383.00 |
DL TOTAL (I) | 2 841 195.00 | 2 849 579.00 | | 2 841 195.00 |
DX Trade payables and related accounts | 1 000.00 | | | 1 000.00 |
DY Tax and social security liabilities | | 1 462.00 | | |
EA Other liabilities | | 21 261.00 | | |
EC TOTAL (IV) | 1 000.00 | 22 723.00 | | 1 000.00 |
EE Grand total (I to V) | 2 842 195.00 | 2 872 303.00 | | 2 842 195.00 |
EG Accrued income and payables due within one year | 1 000.00 | 22 723.00 | | 1 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 73.00 | |
FR Total operating income (I) | | | 73.00 | |
FW Other purchases and external expenses | | | 9 960.00 | |
FX Taxes, duties, and similar payments | | | 145.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 105.00 | |
GG - OPERATING RESULT (I - II) | | | -10 032.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1 689.00 | |
GP Total financial income (V) | | | 1 689.00 | |
GR Interest and similar expenses | | | 40.00 | |
GU Total financial expenses (VI) | | | 40.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 383.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 370 880.00 | | |
HD Total exceptional income (VII) | | 370 880.00 | | |
HF Exceptional expenses on capital transactions | | 451 000.00 | | |
HH Total exceptional expenses (VIII) | | 451 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -80 120.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 762.00 | 588 730.00 | | 1 762.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 145.00 | 653 798.00 | | 10 145.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 383.00 | -65 067.00 | | -8 383.00 |
| |
| 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 | 3 872 937.00 | | | 3 872 937.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 872 937.00 | |
I4 DECREASES Grand Total | | | 3 872 937.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 872 937.00 | | | 3 872 937.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 400 000.00 | | | 1 400 000.00 |
7C Grand total | 1 400 000.00 | | | 1 400 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 000.00 | 1 000.00 | | 1 000.00 |
VB VAT | 2 225.00 | | | 2 225.00 |
VC Group and associates | 366 668.00 | | | 366 668.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 368 893.00 | 368 893.00 | | 368 893.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 000.00 | 1 000.00 | | 1 000.00 |
| |
| 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 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 930.00 | 35 422.00 | | 9 930.00 |
ST Other accounts | 30.00 | 1 481.00 | | 30.00 |
YW Business tax | 145.00 | 402.00 | | 145.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 145.00 | 1 791.00 | | 145.00 |
YY Amount of VAT collected | | 44 715.00 | | |
YZ Total deductible VAT on goods and services | 1 871.00 | 7 855.00 | | 1 871.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 960.00 | 36 903.00 | | 9 960.00 |
