| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 744 512.00 | | 744 512.00 | 744 512.00 |
BJ TOTAL (I) | 744 512.00 | | 744 512.00 | 744 512.00 |
BT Goods | 1 049.00 | | 1 049.00 | 1 049.00 |
BX Customers and related accounts | 8 400.00 | | 8 400.00 | 8 400.00 |
BZ Other receivables | 516.00 | | 516.00 | 516.00 |
CF Cash and cash equivalents | 609.00 | | 609.00 | 609.00 |
CJ TOTAL (II) | 10 574.00 | | 10 574.00 | 10 574.00 |
CO Grand total (0 to V) | 755 085.00 | | 755 085.00 | 755 085.00 |
CP Shares due in less than one year | 744 512.00 | | | 744 512.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200.00 | 200.00 | | 200.00 |
DD Legal reserve (1) | 45.00 | 45.00 | | 45.00 |
DH Retained earnings | -673.00 | -3 627.00 | | -673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 524.00 | 2 954.00 | | 15 524.00 |
DL TOTAL (I) | 15 097.00 | -427.00 | | 15 097.00 |
DU Loans and Debts from Credit Institutions (3) | 105.00 | 108.00 | | 105.00 |
DV Miscellaneous Loans and Financial Debts (4) | 737 146.00 | 730 146.00 | | 737 146.00 |
DX Trade payables and related accounts | 1 338.00 | 864.00 | | 1 338.00 |
DY Tax and social security liabilities | 1 400.00 | 9 153.00 | | 1 400.00 |
EC TOTAL (IV) | 739 989.00 | 740 271.00 | | 739 989.00 |
EE Grand total (I to V) | 755 085.00 | 739 843.00 | | 755 085.00 |
EG Accrued income and payables due within one year | 739 989.00 | 740 271.00 | | 739 989.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 105.00 | 103.00 | | 105.00 |
| |
| 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 | | | | |
FQ Other income | | | 7 753.00 | |
FR Total operating income (I) | | | 7 753.00 | |
FW Other purchases and external expenses | | | 5 165.00 | |
FX Taxes, duties, and similar payments | | | 180.00 | |
FZ Social Security Contributions | | | 685.00 | |
GF Total Operating Expenses (II) | | | 6 030.00 | |
GG - OPERATING RESULT (I - II) | | | 1 723.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 842.00 | |
GP Total financial income (V) | | | 14 842.00 | |
GR Interest and similar expenses | | | 20.00 | |
GU Total financial expenses (VI) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 822.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 545.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 346.00 | 1 098.00 | | 346.00 |
HF Exceptional expenses on capital transactions | 1 021.00 | | | 1 021.00 |
HH Total exceptional expenses (VIII) | 1 021.00 | | | 1 021.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 021.00 | | | -1 021.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 595.00 | 22 358.00 | | 22 595.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 071.00 | 19 404.00 | | 7 071.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 524.00 | 2 954.00 | | 15 524.00 |
| |
| 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 | 727 670.00 | | 18 842.00 | 727 670.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 000.00 | 744 512.00 | |
I4 DECREASES Grand Total | | 2 000.00 | 744 512.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 727 670.00 | | 18 842.00 | 727 670.00 |
| |
| 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 | 1 338.00 | 1 338.00 | | 1 338.00 |
UL Receivables related to investments | 744 512.00 | 744 512.00 | | 744 512.00 |
UX Other trade receivables | 8 400.00 | | | 8 400.00 |
VB VAT | 94.00 | | | 94.00 |
VG Loans with a maturity of up to one year at origin | 105.00 | 105.00 | | 105.00 |
VI Group and Associates | 737 146.00 | 737 146.00 | | 737 146.00 |
VM Income taxes | 422.00 | | | 422.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 753 428.00 | 753 428.00 | | 753 428.00 |
VW VAT | 1 400.00 | 1 400.00 | | 1 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 739 989.00 | 739 989.00 | | 739 989.00 |
| |
| 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) | 4 381.00 | 1 932.00 | | 4 381.00 |
ST Other accounts | 605.00 | 573.00 | | 605.00 |
XQ Rental, rental and co-ownership charges | 180.00 | 180.00 | | 180.00 |
YW Business tax | 180.00 | 179.00 | | 180.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 180.00 | 179.00 | | 180.00 |
YZ Total deductible VAT on goods and services | 91.00 | 3.00 | | 91.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 165.00 | 2 685.00 | | 5 165.00 |
