| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 548 263.00 | | 548 263.00 | 548 263.00 |
BJ TOTAL (I) | 3 384 763.00 | | 3 384 763.00 | 3 384 763.00 |
BX Customers and related accounts | 78 720.00 | | 78 720.00 | 78 720.00 |
CD Marketable securities | 280 657.00 | | 280 657.00 | 280 657.00 |
CF Cash and cash equivalents | 51 616.00 | | 51 616.00 | 51 616.00 |
CJ TOTAL (II) | 410 993.00 | | 410 993.00 | 410 993.00 |
CO Grand total (0 to V) | 3 795 757.00 | | 3 795 757.00 | 3 795 757.00 |
CU Other investments | 2 836 500.00 | | 2 836 500.00 | 2 836 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 590 000.00 | | | 1 590 000.00 |
DD Legal reserve (1) | 159 000.00 | | | 159 000.00 |
DG Other reserves | 2 249 226.00 | | | 2 249 226.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -254 676.00 | | | -254 676.00 |
DL TOTAL (I) | 3 743 550.00 | | | 3 743 550.00 |
DX Trade payables and related accounts | 6 579.00 | | | 6 579.00 |
DY Tax and social security liabilities | 45 190.00 | | | 45 190.00 |
EA Other liabilities | 438.00 | | | 438.00 |
EC TOTAL (IV) | 52 206.00 | | | 52 206.00 |
EE Grand total (I to V) | 3 795 757.00 | | | 3 795 757.00 |
EG Accrued income and payables due within one year | 52 206.00 | | | 52 206.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 254 400.00 | | 254 400.00 | 254 400.00 |
FJ Net sales | 254 400.00 | | 254 400.00 | 254 400.00 |
FR Total operating income (I) | | | 254 400.00 | |
FW Other purchases and external expenses | | | 34 223.00 | |
FX Taxes, duties, and similar payments | | | 4 215.00 | |
FY Salaries and Wages | | | 157 370.00 | |
FZ Social Security Contributions | | | 60 410.00 | |
GF Total Operating Expenses (II) | | | 256 218.00 | |
GG - OPERATING RESULT (I - II) | | | -1 818.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 37 615.00 | |
GL Other interest and similar income | | | 596.00 | |
GM Reversals of provisions and transfers of expenses | | | 7 149.00 | |
GO Net income from sales of marketable securities | | | 6 276.00 | |
GP Total financial income (V) | | | 51 636.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 636.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 300 000.00 | | | 300 000.00 |
HH Total exceptional expenses (VIII) | 300 000.00 | | | 300 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -300 000.00 | | | -300 000.00 |
HK Income tax | 4 494.00 | | | 4 494.00 |
HL TOTAL REVENUE (I + III + V + VII) | 306 036.00 | | | 306 036.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 560 712.00 | | | 560 712.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -254 676.00 | | | -254 676.00 |
| |
| 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 | 3 176 148.00 | | 208 615.00 | 3 176 148.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 384 763.00 | |
I4 DECREASES Grand Total | | | 3 384 763.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 176 148.00 | | 208 615.00 | 3 176 148.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 7 149.00 | | 7 149.00 | 7 149.00 |
7B Total provisions for depreciation | 7 149.00 | | 7 149.00 | 7 149.00 |
7C Grand total | 7 149.00 | | 7 149.00 | 7 149.00 |
UG - Financial | | | 7 149.00 | |
| |
| 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 | 6 579.00 | 6 579.00 | | 6 579.00 |
8C Staff and Related Accounts | 13 329.00 | 13 329.00 | | 13 329.00 |
8D Social Security and Other Social Organizations | 25 303.00 | 25 303.00 | | 25 303.00 |
8E Income Taxes | 2 318.00 | 2 318.00 | | 2 318.00 |
8K Other liabilities (including liabilities related to repo transactions) | 438.00 | 438.00 | | 438.00 |
UL Receivables related to investments | 548 263.00 | | | 548 263.00 |
UX Other trade receivables | 78 720.00 | | | 78 720.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 626 984.00 | 78 720.00 | 548 263.00 | 626 984.00 |
VW VAT | 4 240.00 | 4 240.00 | | 4 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 206.00 | 52 206.00 | | 52 206.00 |
| |
| 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 | 2 020.00 | | | 2 020.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 775.00 | | | 4 775.00 |
ST Other accounts | 29 447.00 | | | 29 447.00 |
YP Average staff number | 3.00 | | | 3.00 |
YW Business tax | 2 195.00 | | | 2 195.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 215.00 | | | 4 215.00 |
YY Amount of VAT collected | 50 880.00 | | | 50 880.00 |
YZ Total deductible VAT on goods and services | 1 087.00 | | | 1 087.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 34 223.00 | | | 34 223.00 |
