| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 21 953.00 | | 21 953.00 | 21 953.00 |
BZ Other receivables | 10 788.00 | | 10 788.00 | 10 788.00 |
CB Subscribed and called capital, not paid | 1 672.00 | | 1 672.00 | 1 672.00 |
CF Cash and cash equivalents | 66 628.00 | | 66 628.00 | 66 628.00 |
CJ TOTAL (II) | 101 041.00 | | 101 041.00 | 101 041.00 |
CO Grand total (0 to V) | 101 041.00 | | 101 041.00 | 101 041.00 |
CU Other investments | 6.00 | | 6.00 | 6.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 93 480.00 | 93 480.00 | | 93 480.00 |
DB Share, merger, contribution premiums, etc. | 103.00 | 103.00 | | 103.00 |
DD Legal reserve (1) | 9 348.00 | 5 289.00 | | 9 348.00 |
DF Regulated reserves (1) | 190.00 | 190.00 | | 190.00 |
DG Other reserves | 12 835.00 | 12 512.00 | | 12 835.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 868.00 | 4 382.00 | | -25 868.00 |
DL TOTAL (I) | 90 088.00 | 115 956.00 | | 90 088.00 |
DX Trade payables and related accounts | 6 667.00 | 3 948.00 | | 6 667.00 |
DY Tax and social security liabilities | 3 925.00 | 3 659.00 | | 3 925.00 |
EA Other liabilities | 362.00 | 359.00 | | 362.00 |
EC TOTAL (IV) | 10 953.00 | 7 966.00 | | 10 953.00 |
EE Grand total (I to V) | 101 041.00 | 123 922.00 | | 101 041.00 |
EG Accrued income and payables due within one year | 10 953.00 | 7 966.00 | | 10 953.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 294.00 | | 18 294.00 | 18 294.00 |
FJ Net sales | 18 294.00 | | 18 294.00 | 18 294.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 18 295.00 | |
FW Other purchases and external expenses | | | 43 896.00 | |
FX Taxes, duties, and similar payments | | | 266.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 44 163.00 | |
GG - OPERATING RESULT (I - II) | | | -25 868.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 868.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 295.00 | 18 294.00 | | 18 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 163.00 | 13 912.00 | | 44 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 868.00 | 4 382.00 | | -25 868.00 |
| |
| 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 | 6 667.00 | 6 667.00 | | 6 667.00 |
8K Other liabilities (including liabilities related to repo transactions) | 362.00 | 362.00 | | 362.00 |
UX Other trade receivables | 21 953.00 | | | 21 953.00 |
VB VAT | 10 589.00 | | | 10 589.00 |
VC Group and associates | 1 672.00 | | | 1 672.00 |
VQ Other Taxes, Duties, and Similar Debts | 266.00 | 266.00 | | 266.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 199.00 | | | 199.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 413.00 | 34 413.00 | | 34 413.00 |
VW VAT | 3 659.00 | 3 659.00 | | 3 659.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 953.00 | 10 953.00 | | 10 953.00 |
| |
| 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) | 18 626.00 | 8 620.00 | | 18 626.00 |
ST Other accounts | 22 651.00 | 5 025.00 | | 22 651.00 |
XQ Rental, rental and co-ownership charges | 2 619.00 | | | 2 619.00 |
YW Business tax | 266.00 | 265.00 | | 266.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 266.00 | 265.00 | | 266.00 |
YY Amount of VAT collected | 3 659.00 | 3 659.00 | | 3 659.00 |
YZ Total deductible VAT on goods and services | 7 323.00 | 3 557.00 | | 7 323.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 43 896.00 | 13 646.00 | | 43 896.00 |
