| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 43 260.00 | 43 260.00 | | 43 260.00 |
AT Other tangible assets | 1 587.00 | 1 587.00 | | 1 587.00 |
BJ TOTAL (I) | 44 847.00 | 44 847.00 | | 44 847.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 26 894.00 | | 26 894.00 | 26 894.00 |
CF Cash and cash equivalents | 426.00 | | 426.00 | 426.00 |
CJ TOTAL (II) | 27 319.00 | | 27 319.00 | 27 319.00 |
CO Grand total (0 to V) | 72 166.00 | 44 847.00 | 27 319.00 | 72 166.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 6 224.00 | 6 224.00 | | 6 224.00 |
DH Retained earnings | -2 723.00 | -897.00 | | -2 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 385.00 | -1 826.00 | | -2 385.00 |
DL TOTAL (I) | 3 316.00 | 5 701.00 | | 3 316.00 |
DX Trade payables and related accounts | 23 810.00 | 25 371.00 | | 23 810.00 |
DY Tax and social security liabilities | 193.00 | 193.00 | | 193.00 |
EC TOTAL (IV) | 24 003.00 | 25 564.00 | | 24 003.00 |
EE Grand total (I to V) | 27 319.00 | 31 265.00 | | 27 319.00 |
EG Accrued income and payables due within one year | 24 003.00 | 25 564.00 | | 24 003.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 5 037.00 | 5 037.00 | |
FG Production sold - services | | 504.00 | 504.00 | |
FJ Net sales | | 5 541.00 | 5 541.00 | |
FR Total operating income (I) | | | 5 541.00 | |
FS Purchases of goods (including customs duties) | | | 3 900.00 | |
FW Other purchases and external expenses | | | 2 509.00 | |
FX Taxes, duties, and similar payments | | | 386.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1 131.00 | |
GF Total Operating Expenses (II) | | | 7 926.00 | |
GG - OPERATING RESULT (I - II) | | | -2 385.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 385.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 817.00 | 651.00 | | 817.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 541.00 | 12 667.00 | | 5 541.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 926.00 | 14 492.00 | | 7 926.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 385.00 | -1 826.00 | | -2 385.00 |
| |
| 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 | 44 847.00 | | | 44 847.00 |
I4 DECREASES Grand Total | | | 44 847.00 | |
IO DECREASES Total including other intangible assets | | | 43 260.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 587.00 | |
KD ACQUISITIONS Total including other intangible assets | 43 260.00 | | | 43 260.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 587.00 | | | 1 587.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 847.00 | | | 44 847.00 |
PE DEPRECIATION Total including other intangible assets | 43 260.00 | | | 43 260.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 587.00 | | | 1 587.00 |
| |
| 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 | 23 810.00 | 23 810.00 | | 23 810.00 |
VB VAT | 651.00 | | | 651.00 |
VQ Other Taxes, Duties, and Similar Debts | 193.00 | 193.00 | | 193.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 243.00 | | | 26 243.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 894.00 | 26 894.00 | | 26 894.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 003.00 | 24 003.00 | | 24 003.00 |
| |
| 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) | 1 275.00 | 1 471.00 | | 1 275.00 |
ST Other accounts | 1 233.00 | 2 428.00 | | 1 233.00 |
YW Business tax | 386.00 | 387.00 | | 386.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 386.00 | 387.00 | | 386.00 |
YY Amount of VAT collected | 1 082.00 | 2 539.00 | | 1 082.00 |
YZ Total deductible VAT on goods and services | 1 193.00 | 2 542.00 | | 1 193.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 509.00 | 3 899.00 | | 2 509.00 |
