| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 984.00 | 3 984.00 | | 3 984.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 6 326.00 | 3 984.00 | 2 342.00 | 6 326.00 |
CF Cash and cash equivalents | 232 081.00 | | 232 081.00 | 232 081.00 |
CJ TOTAL (II) | 232 081.00 | | 232 081.00 | 232 081.00 |
CO Grand total (0 to V) | 238 407.00 | 3 984.00 | 234 423.00 | 238 407.00 |
CU Other investments | 2 312.00 | | 2 312.00 | 2 312.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 522.00 | | | 46 522.00 |
DD Legal reserve (1) | 4 642.00 | | | 4 642.00 |
DG Other reserves | 158 865.00 | | | 158 865.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 936.00 | | | -11 936.00 |
DL TOTAL (I) | 198 093.00 | | | 198 093.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 240.00 | | | 36 240.00 |
DX Trade payables and related accounts | 90.00 | | | 90.00 |
EC TOTAL (IV) | 36 330.00 | | | 36 330.00 |
EE Grand total (I to V) | 234 423.00 | | | 234 423.00 |
EG Accrued income and payables due within one year | 36 330.00 | | | 36 330.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 947.00 | |
FX Taxes, duties, and similar payments | | | 138.00 | |
GF Total Operating Expenses (II) | | | 14 085.00 | |
GG - OPERATING RESULT (I - II) | | | -14 085.00 | |
GL Other interest and similar income | | | 2 149.00 | |
GP Total financial income (V) | | | 2 149.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 936.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 149.00 | | | 2 149.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 085.00 | | | 14 085.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 936.00 | | | -11 936.00 |
| |
| 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 | 6 326.00 | | | 6 326.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 342.00 | |
I4 DECREASES Grand Total | | | 6 326.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 984.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 984.00 | | | 3 984.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 342.00 | | | 2 342.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 984.00 | | | 3 984.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 984.00 | | | 3 984.00 |
| |
| 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 | 90.00 | 90.00 | | 90.00 |
UT Other financial assets | 30.00 | | | 30.00 |
VI Group and Associates | 36 240.00 | 36 240.00 | | 36 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30.00 | | 30.00 | 30.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 330.00 | 36 330.00 | | 36 330.00 |
| |
| 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) | 53.00 | | | 53.00 |
ST Other accounts | 13 894.00 | | | 13 894.00 |
YW Business tax | 138.00 | | | 138.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 138.00 | | | 138.00 |
ZE Dividends | -18 240.00 | | | -18 240.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 947.00 | | | 13 947.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
