| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 10 872.00 | 3 183.00 | 7 689.00 | 10 872.00 |
BJ TOTAL (I) | 625 230.00 | 3 183.00 | 622 047.00 | 625 230.00 |
BZ Other receivables | 119 250.00 | | 119 250.00 | 119 250.00 |
CF Cash and cash equivalents | 94 209.00 | | 94 209.00 | 94 209.00 |
CJ TOTAL (II) | 213 460.00 | | 213 460.00 | 213 460.00 |
CO Grand total (0 to V) | 838 690.00 | 3 183.00 | 835 507.00 | 838 690.00 |
CU Other investments | 614 358.00 | | 614 358.00 | 614 358.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 650 000.00 | | | 650 000.00 |
DH Retained earnings | -65 285.00 | | | -65 285.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 615.00 | | | -16 615.00 |
DK Regulated provisions | 8 748.00 | | | 8 748.00 |
DL TOTAL (I) | 576 848.00 | | | 576 848.00 |
DU Loans and Debts from Credit Institutions (3) | 125 742.00 | | | 125 742.00 |
DV Miscellaneous Loans and Financial Debts (4) | 129 608.00 | | | 129 608.00 |
DX Trade payables and related accounts | 1 275.00 | | | 1 275.00 |
DY Tax and social security liabilities | 2 033.00 | | | 2 033.00 |
EC TOTAL (IV) | 258 659.00 | | | 258 659.00 |
EE Grand total (I to V) | 835 507.00 | | | 835 507.00 |
EG Accrued income and payables due within one year | 24 874.00 | | | 24 874.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 600.00 | | 9 600.00 | 9 600.00 |
FJ Net sales | 9 600.00 | | 9 600.00 | 9 600.00 |
FR Total operating income (I) | | | 9 600.00 | |
FW Other purchases and external expenses | | | 9 454.00 | |
FY Salaries and Wages | | | 10 609.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 174.00 | |
GE Other Expenses | | | 57.00 | |
GF Total Operating Expenses (II) | | | 22 295.00 | |
GG - OPERATING RESULT (I - II) | | | -12 694.00 | |
GL Other interest and similar income | | | 503.00 | |
GP Total financial income (V) | | | 503.00 | |
GR Interest and similar expenses | | | 1 942.00 | |
GU Total financial expenses (VI) | | | 1 942.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 438.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 133.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 693.00 | | | 3 693.00 |
HD Total exceptional income (VII) | 3 693.00 | | | 3 693.00 |
HG Exceptional depreciation and provisions | 6 175.00 | | | 6 175.00 |
HH Total exceptional expenses (VIII) | 6 175.00 | | | 6 175.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 482.00 | | | -2 482.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 797.00 | | | 13 797.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 413.00 | | | 30 413.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 615.00 | | | -16 615.00 |
| |
| 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 | 625 230.00 | | | 625 230.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 10 872.00 | | | 10 872.00 |
I3 DECREASES Total Financial Fixed Assets | | | 614 358.00 | |
I4 DECREASES Grand Total | | | 625 230.00 | |
IN DECREASES Start-up, development, or research expenses | | | 10 872.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 614 358.00 | | | 614 358.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 008.00 | 2 174.00 | | 1 008.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 008.00 | 2 174.00 | | 1 008.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 573.00 | 6 175.00 | | 2 573.00 |
7C Grand total | 2 573.00 | 6 175.00 | | 2 573.00 |
UJ - Exceptional | | 6 175.00 | | |
| |
| 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 | 1 275.00 | 1 275.00 | | 1 275.00 |
8D Social Security and Other Social Organizations | 1 888.00 | 1 888.00 | | 1 888.00 |
VB VAT | 84.00 | | | 84.00 |
VC Group and associates | 75 975.00 | | | 75 975.00 |
VH Loans with a maturity of more than one year at origin | 125 742.00 | 17 975.00 | 73 987.00 | 125 742.00 |
VI Group and Associates | 129 608.00 | 3 590.00 | | 129 608.00 |
VK Loans repaid during the year | 4 413.00 | | | 4 413.00 |
VM Income taxes | 3 590.00 | | | 3 590.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 39 600.00 | | | 39 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 250.00 | 119 250.00 | | 119 250.00 |
VW VAT | 145.00 | 145.00 | | 145.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 258 659.00 | 24 874.00 | 73 987.00 | 258 659.00 |
| |
| 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) | 8 271.00 | | | 8 271.00 |
ST Other accounts | 1 182.00 | | | 1 182.00 |
YY Amount of VAT collected | 1 920.00 | | | 1 920.00 |
YZ Total deductible VAT on goods and services | 1 632.00 | | | 1 632.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 454.00 | | | 9 454.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
