| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 37 179.00 | 22 752.00 | 14 427.00 | 37 179.00 |
BB Receivables related to investments | 201 491.00 | | 201 491.00 | 201 491.00 |
BJ TOTAL (I) | 240 651.00 | 22 752.00 | 217 899.00 | 240 651.00 |
BZ Other receivables | 2 380.00 | | 2 380.00 | 2 380.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 431 110.00 | | 431 110.00 | 431 110.00 |
CH Prepaid expenses | 1 233.00 | | 1 233.00 | 1 233.00 |
CJ TOTAL (II) | 434 723.00 | | 434 723.00 | 434 723.00 |
CO Grand total (0 to V) | 675 373.00 | 22 752.00 | 652 621.00 | 675 373.00 |
CU Other investments | 1 980.00 | | 1 980.00 | 1 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DH Retained earnings | 655 296.00 | 670 060.00 | | 655 296.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 685.00 | -14 764.00 | | -9 685.00 |
DL TOTAL (I) | 647 261.00 | 656 946.00 | | 647 261.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12.00 | 92.00 | | 12.00 |
DX Trade payables and related accounts | 3 923.00 | 4 557.00 | | 3 923.00 |
DY Tax and social security liabilities | 1 426.00 | 1 629.00 | | 1 426.00 |
EC TOTAL (IV) | 5 361.00 | 6 278.00 | | 5 361.00 |
EE Grand total (I to V) | 652 621.00 | 663 224.00 | | 652 621.00 |
EG Accrued income and payables due within one year | 5 361.00 | 6 278.00 | | 5 361.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 070.00 | | 37 070.00 | 37 070.00 |
FJ Net sales | 37 070.00 | | 37 070.00 | 37 070.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 400.00 | |
FR Total operating income (I) | | | 37 470.00 | |
FW Other purchases and external expenses | | | 41 404.00 | |
FX Taxes, duties, and similar payments | | | 1 612.00 | |
FZ Social Security Contributions | | | 1 877.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 966.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 51 864.00 | |
GG - OPERATING RESULT (I - II) | | | -14 394.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 037.00 | |
GO Net income from sales of marketable securities | | | 4 519.00 | |
GP Total financial income (V) | | | 6 556.00 | |
GR Interest and similar expenses | | | 1 254.00 | |
GU Total financial expenses (VI) | | | 1 254.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 303.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 092.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 400.00 | | | 400.00 |
A2 TOTAL ASSETS | 1 877.00 | | | 1 877.00 |
A4 Equity method investments | 5.00 | | | 5.00 |
HA Exceptional income from management transactions | 270.00 | | | 270.00 |
HD Total exceptional income (VII) | 270.00 | | | 270.00 |
HE Exceptional expenses on management operations | 205.00 | 107.00 | | 205.00 |
HF Exceptional expenses on capital transactions | 843.00 | 128.00 | | 843.00 |
HH Total exceptional expenses (VIII) | 1 048.00 | 235.00 | | 1 048.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -778.00 | -235.00 | | -778.00 |
HK Income tax | -185.00 | | | -185.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 296.00 | 49 422.00 | | 44 296.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 981.00 | 64 186.00 | | 53 981.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 685.00 | -14 764.00 | | -9 685.00 |
| |
| 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 | 248 738.00 | | 4 880.00 | 248 738.00 |
I3 DECREASES Total Financial Fixed Assets | 12 027.00 | | 203 471.00 | 12 027.00 |
I4 DECREASES Grand Total | 12 027.00 | 941.00 | 240 651.00 | 12 027.00 |
IY DECREASES Total Tangible Fixed Assets | | 941.00 | 37 179.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 277.00 | | 1 843.00 | 36 277.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 212 461.00 | | 3 037.00 | 212 461.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 884.00 | 6 966.00 | 98.00 | 15 884.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 884.00 | 6 966.00 | 98.00 | 15 884.00 |
| |
| 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 | 3 923.00 | 3 923.00 | | 3 923.00 |
8D Social Security and Other Social Organizations | 3.00 | 3.00 | | 3.00 |
UL Receivables related to investments | 201 491.00 | 9 996.00 | | 201 491.00 |
UZ Social Security, other social security organizations | 77.00 | | | 77.00 |
VB VAT | 669.00 | | | 669.00 |
VI Group and Associates | 12.00 | 12.00 | | 12.00 |
VM Income taxes | 1 634.00 | | | 1 634.00 |
VS Prepaid expenses | 1 233.00 | | | 1 233.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 205 104.00 | 12 160.00 | 192 944.00 | 205 104.00 |
VW VAT | 1 423.00 | 1 423.00 | | 1 423.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 361.00 | 5 361.00 | | 5 361.00 |
| |
| 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 | 1 164.00 | | | 1 164.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 264.00 | | | 3 264.00 |
ST Other accounts | 18 146.00 | | | 18 146.00 |
XQ Rental, rental and co-ownership charges | 19 993.00 | | | 19 993.00 |
YW Business tax | 448.00 | | | 448.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 612.00 | | | 1 612.00 |
YY Amount of VAT collected | 7 312.00 | | | 7 312.00 |
YZ Total deductible VAT on goods and services | 2 015.00 | | | 2 015.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 41 404.00 | | | 41 404.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
