| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 706.00 | 706.00 | | 706.00 |
BJ TOTAL (I) | 144 491.00 | 706.00 | 143 784.00 | 144 491.00 |
BX Customers and related accounts | 8.00 | | 8.00 | 8.00 |
BZ Other receivables | 16 888.00 | | 16 888.00 | 16 888.00 |
CF Cash and cash equivalents | 32.00 | | 32.00 | 32.00 |
CJ TOTAL (II) | 16 928.00 | | 16 928.00 | 16 928.00 |
CO Grand total (0 to V) | 161 419.00 | 706.00 | 160 712.00 | 161 419.00 |
CU Other investments | 143 784.00 | | 143 784.00 | 143 784.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 10 688.00 | 10 190.00 | | 10 688.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 352.00 | 497.00 | | 352.00 |
DL TOTAL (I) | 19 289.00 | 18 938.00 | | 19 289.00 |
DV Miscellaneous Loans and Financial Debts (4) | 107 087.00 | 128 007.00 | | 107 087.00 |
DX Trade payables and related accounts | 17 556.00 | 608.00 | | 17 556.00 |
DY Tax and social security liabilities | | 398.00 | | |
EA Other liabilities | 16 780.00 | 12 509.00 | | 16 780.00 |
EC TOTAL (IV) | 141 423.00 | 141 521.00 | | 141 423.00 |
EE Grand total (I to V) | 160 712.00 | 160 459.00 | | 160 712.00 |
EG Accrued income and payables due within one year | 141 423.00 | 141 521.00 | | 141 423.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 000.00 | | 15 000.00 | 15 000.00 |
FJ Net sales | 15 000.00 | | 15 000.00 | 15 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 208.00 | |
FR Total operating income (I) | | | 21 208.00 | |
FW Other purchases and external expenses | | | 15 979.00 | |
FX Taxes, duties, and similar payments | | | 201.00 | |
FY Salaries and Wages | | | 3 021.00 | |
FZ Social Security Contributions | | | 1 560.00 | |
GF Total Operating Expenses (II) | | | 20 761.00 | |
GG - OPERATING RESULT (I - II) | | | 447.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 431.00 | |
GU Total financial expenses (VI) | | | 431.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -431.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 208.00 | | | 6 208.00 |
HA Exceptional income from management transactions | 398.00 | 840.00 | | 398.00 |
HD Total exceptional income (VII) | 398.00 | 840.00 | | 398.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 398.00 | 840.00 | | 398.00 |
HK Income tax | 62.00 | 88.00 | | 62.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 606.00 | 13 840.00 | | 21 606.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 254.00 | 13 343.00 | | 21 254.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 352.00 | 497.00 | | 352.00 |
| |
| 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 | 144 491.00 | | | 144 491.00 |
I3 DECREASES Total Financial Fixed Assets | | | 143 784.00 | |
I4 DECREASES Grand Total | | | 144 491.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 706.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 706.00 | | | 706.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 143 784.00 | | | 143 784.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 706.00 | | | 706.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 706.00 | | | 706.00 |
| |
| 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 | 17 556.00 | 17 556.00 | | 17 556.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 780.00 | 16 780.00 | | 16 780.00 |
UX Other trade receivables | 8.00 | 8.00 | | 8.00 |
VB VAT | 3 041.00 | 3 041.00 | | 3 041.00 |
VI Group and Associates | 107 087.00 | 107 087.00 | | 107 087.00 |
VM Income taxes | 258.00 | 258.00 | | 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 588.00 | 13 588.00 | | 13 588.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 896.00 | 16 896.00 | | 16 896.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 141 423.00 | 141 423.00 | | 141 423.00 |
| |
| 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) | 14 675.00 | 822.00 | | 14 675.00 |
ST Other accounts | 1 304.00 | 1 466.00 | | 1 304.00 |
YW Business tax | 201.00 | 1 183.00 | | 201.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 201.00 | 1 183.00 | | 201.00 |
YY Amount of VAT collected | 3 000.00 | 303.00 | | 3 000.00 |
YZ Total deductible VAT on goods and services | 115.00 | 388.00 | | 115.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 15 979.00 | 2 288.00 | | 15 979.00 |
