| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 29 271.00 | 29 271.00 | | 29 271.00 |
BJ TOTAL (I) | 125 461.00 | 29 271.00 | 96 190.00 | 125 461.00 |
BZ Other receivables | 584 531.00 | | 584 531.00 | 584 531.00 |
CF Cash and cash equivalents | 2 957.00 | | 2 957.00 | 2 957.00 |
CJ TOTAL (II) | 587 488.00 | | 587 488.00 | 587 488.00 |
CO Grand total (0 to V) | 712 949.00 | 29 271.00 | 683 678.00 | 712 949.00 |
CU Other investments | 96 190.00 | | 96 190.00 | 96 190.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | | | 3 700.00 |
DH Retained earnings | -149 323.00 | | | -149 323.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 567.00 | | | 106 567.00 |
DL TOTAL (I) | -2 056.00 | | | -2 056.00 |
DP Provisions for Risks | 15 532.00 | | | 15 532.00 |
DR TOTAL (IV) | 15 532.00 | | | 15 532.00 |
DV Miscellaneous Loans and Financial Debts (4) | 81 873.00 | | | 81 873.00 |
DX Trade payables and related accounts | 15 104.00 | | | 15 104.00 |
DY Tax and social security liabilities | 2 843.00 | | | 2 843.00 |
EA Other liabilities | 570 382.00 | | | 570 382.00 |
EC TOTAL (IV) | 670 202.00 | | | 670 202.00 |
EE Grand total (I to V) | 683 678.00 | | | 683 678.00 |
EG Accrued income and payables due within one year | 670 202.00 | | | 670 202.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 000.00 | | 50 000.00 | 50 000.00 |
FJ Net sales | 50 000.00 | | 50 000.00 | 50 000.00 |
FQ Other income | | | 693.00 | |
FR Total operating income (I) | | | 50 693.00 | |
FW Other purchases and external expenses | | | 53 640.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GF Total Operating Expenses (II) | | | 53 795.00 | |
GG - OPERATING RESULT (I - II) | | | -3 103.00 | |
GL Other interest and similar income | | | 109 670.00 | |
GP Total financial income (V) | | | 109 670.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 109 670.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 160 363.00 | | | 160 363.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 795.00 | | | 53 795.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106 567.00 | | | 106 567.00 |
| |
| 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 | 125 461.00 | | | 125 461.00 |
I3 DECREASES Total Financial Fixed Assets | | | 96 190.00 | |
I4 DECREASES Grand Total | | | 125 461.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 271.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 271.00 | | | 29 271.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 96 190.00 | | | 96 190.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 271.00 | | | 29 271.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 271.00 | | | 29 271.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 15 532.00 | | | 15 532.00 |
7C Grand total | 15 532.00 | | | 15 532.00 |
| |
| 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 | 15 104.00 | 15 104.00 | | 15 104.00 |
8K Other liabilities (including liabilities related to repo transactions) | 570 382.00 | 570 382.00 | | 570 382.00 |
VB VAT | 1 377.00 | | | 1 377.00 |
VC Group and associates | 519 480.00 | | | 519 480.00 |
VI Group and Associates | 81 873.00 | 81 873.00 | | 81 873.00 |
VQ Other Taxes, Duties, and Similar Debts | 155.00 | 155.00 | | 155.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 63 674.00 | | | 63 674.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 584 531.00 | 584 531.00 | | 584 531.00 |
VW VAT | 2 688.00 | 2 688.00 | | 2 688.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 670 202.00 | 670 202.00 | | 670 202.00 |
| |
| 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) | 2 352.00 | | | 2 352.00 |
ST Other accounts | 46 551.00 | | | 46 551.00 |
XQ Rental, rental and co-ownership charges | 4 737.00 | | | 4 737.00 |
YW Business tax | 155.00 | | | 155.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 155.00 | | | 155.00 |
YZ Total deductible VAT on goods and services | 1 377.00 | | | 1 377.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 53 640.00 | | | 53 640.00 |
