| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 220.00 | 220.00 | | 220.00 |
AJ Other Intangible Assets | 9 589.00 | 9 589.00 | | 9 589.00 |
AT Other tangible assets | 2 661.00 | 967.00 | 1 694.00 | 2 661.00 |
BJ TOTAL (I) | 262 470.00 | 10 776.00 | 251 694.00 | 262 470.00 |
BZ Other receivables | 355 053.00 | | 355 053.00 | 355 053.00 |
CF Cash and cash equivalents | 53 202.00 | | 53 202.00 | 53 202.00 |
CJ TOTAL (II) | 408 255.00 | | 408 255.00 | 408 255.00 |
CO Grand total (0 to V) | 670 725.00 | 10 776.00 | 659 949.00 | 670 725.00 |
CU Other investments | 250 000.00 | | 250 000.00 | 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 599 000.00 | | | 599 000.00 |
DD Legal reserve (1) | 59 900.00 | | | 59 900.00 |
DG Other reserves | 238 108.00 | | | 238 108.00 |
DH Retained earnings | -232 920.00 | | | -232 920.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 614.00 | | | -10 614.00 |
DL TOTAL (I) | 653 473.00 | | | 653 473.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 584.00 | | | 3 584.00 |
DX Trade payables and related accounts | 2 816.00 | | | 2 816.00 |
DY Tax and social security liabilities | 76.00 | | | 76.00 |
EC TOTAL (IV) | 6 475.00 | | | 6 475.00 |
EE Grand total (I to V) | 659 949.00 | | | 659 949.00 |
EG Accrued income and payables due within one year | 6 475.00 | | | 6 475.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 093.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
FY Salaries and Wages | | | -511.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 211.00 | |
GF Total Operating Expenses (II) | | | 3 945.00 | |
GG - OPERATING RESULT (I - II) | | | -3 945.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20.00 | |
GP Total financial income (V) | | | 20.00 | |
GR Interest and similar expenses | | | 6 688.00 | |
GU Total financial expenses (VI) | | | 6 688.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 669.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 614.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20.00 | | | 20.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 633.00 | | | 10 633.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 614.00 | | | -10 614.00 |
| |
| 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 | 262 470.00 | | | 262 470.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 000.00 | |
I4 DECREASES Grand Total | | | 262 470.00 | |
IO DECREASES Total including other intangible assets | | | 9 809.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 661.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 809.00 | | | 9 809.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 661.00 | | | 2 661.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 000.00 | | | 250 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 565.00 | 1 211.00 | | 9 565.00 |
PE DEPRECIATION Total including other intangible assets | 9 298.00 | 511.00 | | 9 298.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 267.00 | 700.00 | | 267.00 |
| |
| 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 | 2 816.00 | 2 816.00 | | 2 816.00 |
VB VAT | 942.00 | | | 942.00 |
VI Group and Associates | 3 584.00 | 3 584.00 | | 3 584.00 |
VK Loans repaid during the year | 114 889.00 | | | 114 889.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 354 111.00 | | | 354 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 355 053.00 | 355 053.00 | | 355 053.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 475.00 | 6 475.00 | | 6 475.00 |
| |
| 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 | 153.00 | | | 153.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 392.00 | | | 2 392.00 |
ST Other accounts | 701.00 | | | 701.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 153.00 | | | 153.00 |
YZ Total deductible VAT on goods and services | 472.00 | | | 472.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 093.00 | | | 3 093.00 |
