| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 200.00 | 200.00 | | 200.00 |
AT Other tangible assets | 1 502.00 | 661.00 | 841.00 | 1 502.00 |
BJ TOTAL (I) | 1 722.00 | 861.00 | 861.00 | 1 722.00 |
BZ Other receivables | 1 010.00 | | 1 010.00 | 1 010.00 |
CD Marketable securities | 350 833.00 | | 350 833.00 | 350 833.00 |
CF Cash and cash equivalents | 183 808.00 | | 183 808.00 | 183 808.00 |
CJ TOTAL (II) | 535 652.00 | | 535 652.00 | 535 652.00 |
CO Grand total (0 to V) | 537 374.00 | 861.00 | 536 513.00 | 537 374.00 |
CU Other investments | 20.00 | | 20.00 | 20.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 660 000.00 | | | 660 000.00 |
DH Retained earnings | -150 236.00 | | | -150 236.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -96 524.00 | | | -96 524.00 |
DL TOTAL (I) | 413 240.00 | | | 413 240.00 |
DU Loans and Debts from Credit Institutions (3) | 23 721.00 | | | 23 721.00 |
DV Miscellaneous Loans and Financial Debts (4) | 96 111.00 | | | 96 111.00 |
DX Trade payables and related accounts | 3 014.00 | | | 3 014.00 |
DY Tax and social security liabilities | 427.00 | | | 427.00 |
EC TOTAL (IV) | 123 273.00 | | | 123 273.00 |
EE Grand total (I to V) | 536 513.00 | | | 536 513.00 |
EG Accrued income and payables due within one year | 123 273.00 | | | 123 273.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 155.00 | |
FR Total operating income (I) | | | 156.00 | |
FW Other purchases and external expenses | | | 15 197.00 | |
FX Taxes, duties, and similar payments | | | 10 806.00 | |
FY Salaries and Wages | | | 7 344.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 360.00 | |
GF Total Operating Expenses (II) | | | 33 707.00 | |
GG - OPERATING RESULT (I - II) | | | -33 552.00 | |
GL Other interest and similar income | | | 4 766.00 | |
GO Net income from sales of marketable securities | | | 53 000.00 | |
GP Total financial income (V) | | | 57 766.00 | |
GR Interest and similar expenses | | | 1 903.00 | |
GT Net expenses on sales of marketable securities | | | 118 836.00 | |
GU Total financial expenses (VI) | | | 120 739.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -62 973.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -96 524.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 155.00 | | | 155.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 922.00 | | | 57 922.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 154 446.00 | | | 154 446.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -96 524.00 | | | -96 524.00 |
| |
| 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 | 1 722.00 | | | 1 722.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20.00 | |
I4 DECREASES Grand Total | | | 1 722.00 | |
IO DECREASES Total including other intangible assets | | | 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 502.00 | |
KD ACQUISITIONS Total including other intangible assets | 200.00 | | | 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 502.00 | | | 1 502.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20.00 | | | 20.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 501.00 | 360.00 | | 501.00 |
PE DEPRECIATION Total including other intangible assets | 140.00 | 60.00 | | 140.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 360.00 | 300.00 | | 360.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 26.00 | 26.00 | | 26.00 |
8B Suppliers and Related Accounts | 3 014.00 | 3 014.00 | | 3 014.00 |
8D Social Security and Other Social Organizations | 427.00 | 427.00 | | 427.00 |
VB VAT | 1 010.00 | | | 1 010.00 |
VH Loans with a maturity of more than one year at origin | 23 721.00 | 8 009.00 | 15 713.00 | 23 721.00 |
VI Group and Associates | 96 085.00 | 96 085.00 | | 96 085.00 |
VK Loans repaid during the year | 7 882.00 | | | 7 882.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 010.00 | 1 010.00 | | 1 010.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 273.00 | 107 561.00 | 15 713.00 | 123 273.00 |
| |
| 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 | 10 623.00 | | | 10 623.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 201.00 | | | 1 201.00 |
ST Other accounts | 4 396.00 | | | 4 396.00 |
XQ Rental, rental and co-ownership charges | 9 600.00 | | | 9 600.00 |
YW Business tax | 183.00 | | | 183.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 806.00 | | | 10 806.00 |
YZ Total deductible VAT on goods and services | 703.00 | | | 703.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 15 197.00 | | | 15 197.00 |
