| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 065.00 | 2 065.00 | | 2 065.00 |
BJ TOTAL (I) | 3 514.00 | 3 514.00 | | 3 514.00 |
BZ Other receivables | 1 079.00 | | 1 079.00 | 1 079.00 |
CF Cash and cash equivalents | 2 001.00 | | 2 001.00 | 2 001.00 |
CJ TOTAL (II) | 3 080.00 | | 3 080.00 | 3 080.00 |
CO Grand total (0 to V) | 6 594.00 | 3 514.00 | 3 080.00 | 6 594.00 |
CU Other investments | 1 448.00 | 1 448.00 | | 1 448.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 291 000.00 | | | 291 000.00 |
DD Legal reserve (1) | 1 575.00 | | | 1 575.00 |
DF Regulated reserves (1) | 18 819.00 | | | 18 819.00 |
DH Retained earnings | -754 258.00 | | | -754 258.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 499.00 | | | -10 499.00 |
DL TOTAL (I) | -453 363.00 | | | -453 363.00 |
DV Miscellaneous Loans and Financial Debts (4) | 444 497.00 | | | 444 497.00 |
DX Trade payables and related accounts | 10 046.00 | | | 10 046.00 |
DY Tax and social security liabilities | 1 900.00 | | | 1 900.00 |
EC TOTAL (IV) | 456 443.00 | | | 456 443.00 |
EE Grand total (I to V) | 3 080.00 | | | 3 080.00 |
EG Accrued income and payables due within one year | 456 443.00 | | | 456 443.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 825.00 | | 1 825.00 | 1 825.00 |
FJ Net sales | 1 825.00 | | 1 825.00 | 1 825.00 |
FR Total operating income (I) | | | 1 825.00 | |
FW Other purchases and external expenses | | | 10 238.00 | |
FX Taxes, duties, and similar payments | | | 1 846.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 49.00 | |
GF Total Operating Expenses (II) | | | 12 133.00 | |
GG - OPERATING RESULT (I - II) | | | -10 308.00 | |
GR Interest and similar expenses | | | 191.00 | |
GU Total financial expenses (VI) | | | 191.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -191.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 499.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 825.00 | | | 1 825.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 324.00 | | | 12 324.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 499.00 | | | -10 499.00 |
| |
| 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 | 4 036.00 | | | 4 036.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 448.00 | |
I4 DECREASES Grand Total | | 522.00 | 3 514.00 | |
IY DECREASES Total Tangible Fixed Assets | | 522.00 | 2 065.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 588.00 | | | 2 588.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 448.00 | | | 1 448.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 539.00 | 49.00 | 522.00 | 2 539.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 539.00 | 49.00 | 522.00 | 2 539.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 448.00 | | | 1 448.00 |
7C Grand total | 1 448.00 | | | 1 448.00 |
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 | 10 046.00 | 10 046.00 | | 10 046.00 |
8D Social Security and Other Social Organizations | 830.00 | 830.00 | | 830.00 |
VB VAT | 1 079.00 | | | 1 079.00 |
VI Group and Associates | 444 497.00 | 444 497.00 | | 444 497.00 |
VQ Other Taxes, Duties, and Similar Debts | 705.00 | 705.00 | | 705.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 079.00 | 1 079.00 | | 1 079.00 |
VW VAT | 365.00 | 365.00 | | 365.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 456 443.00 | 456 443.00 | | 456 443.00 |
| |
| 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) | 9 716.00 | | | 9 716.00 |
ST Other accounts | 522.00 | | | 522.00 |
YW Business tax | 1 846.00 | | | 1 846.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 846.00 | | | 1 846.00 |
YY Amount of VAT collected | 365.00 | | | 365.00 |
YZ Total deductible VAT on goods and services | 1 339.00 | | | 1 339.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 238.00 | | | 10 238.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
