| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 545.00 | 8 545.00 | | 8 545.00 |
BJ TOTAL (I) | 9 645.00 | 8 545.00 | 1 100.00 | 9 645.00 |
BX Customers and related accounts | 53 132.00 | | 53 132.00 | 53 132.00 |
BZ Other receivables | 1 727 610.00 | | 1 727 610.00 | 1 727 610.00 |
CD Marketable securities | 18 739.00 | | 18 739.00 | 18 739.00 |
CF Cash and cash equivalents | 11 375.00 | | 11 375.00 | 11 375.00 |
CJ TOTAL (II) | 1 810 856.00 | | 1 810 856.00 | 1 810 856.00 |
CO Grand total (0 to V) | 1 820 501.00 | 8 545.00 | 1 811 956.00 | 1 820 501.00 |
CU Other investments | 1 100.00 | | 1 100.00 | 1 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 141 245.00 | | | 141 245.00 |
DB Share, merger, contribution premiums, etc. | 950 613.00 | | | 950 613.00 |
DD Legal reserve (1) | 771.00 | | | 771.00 |
DG Other reserves | 74 420.00 | | | 74 420.00 |
DH Retained earnings | -67 138.00 | | | -67 138.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -180.00 | | | -180.00 |
DL TOTAL (I) | 1 099 731.00 | | | 1 099 731.00 |
DS Convertible Bond Issues | 500 137.00 | | | 500 137.00 |
DU Loans and Debts from Credit Institutions (3) | 5 432.00 | | | 5 432.00 |
DV Miscellaneous Loans and Financial Debts (4) | 103 183.00 | | | 103 183.00 |
DX Trade payables and related accounts | 24 742.00 | | | 24 742.00 |
DY Tax and social security liabilities | 78 647.00 | | | 78 647.00 |
EA Other liabilities | 85.00 | | | 85.00 |
EC TOTAL (IV) | 712 225.00 | | | 712 225.00 |
EE Grand total (I to V) | 1 811 956.00 | | | 1 811 956.00 |
EG Accrued income and payables due within one year | 206 657.00 | | | 206 657.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 432.00 | | | 5 432.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 36 496.00 | | 36 496.00 | 36 496.00 |
FG Production sold - services | 233 983.00 | | 233 983.00 | 233 983.00 |
FJ Net sales | 270 479.00 | | 270 479.00 | 270 479.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 270 483.00 | |
FS Purchases of goods (including customs duties) | | | 22 707.00 | |
FW Other purchases and external expenses | | | 50 155.00 | |
FX Taxes, duties, and similar payments | | | 3 807.00 | |
FY Salaries and Wages | | | 118 770.00 | |
FZ Social Security Contributions | | | 57 441.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 25 000.00 | |
GE Other Expenses | | | 241.00 | |
GF Total Operating Expenses (II) | | | 278 121.00 | |
GG - OPERATING RESULT (I - II) | | | -7 638.00 | |
GL Other interest and similar income | | | 49 961.00 | |
GP Total financial income (V) | | | 49 961.00 | |
GR Interest and similar expenses | | | 40 151.00 | |
GU Total financial expenses (VI) | | | 40 151.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 810.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 172.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 239.00 | | | 239.00 |
HA Exceptional income from management transactions | 540.00 | | | 540.00 |
HD Total exceptional income (VII) | 540.00 | | | 540.00 |
HE Exceptional expenses on management operations | 2 087.00 | | | 2 087.00 |
HH Total exceptional expenses (VIII) | 2 087.00 | | | 2 087.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 547.00 | | | -1 547.00 |
HK Income tax | 805.00 | | | 805.00 |
HL TOTAL REVENUE (I + III + V + VII) | 320 983.00 | | | 320 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 321 164.00 | | | 321 164.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -180.00 | | | -180.00 |
| |
| 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 | 9 645.00 | | | 9 645.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 100.00 | |
I4 DECREASES Grand Total | | | 9 645.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 545.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 545.00 | | | 8 545.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 100.00 | | | 1 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 545.00 | | | 8 545.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 545.00 | | | 8 545.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 500 137.00 | | 500 137.00 | 500 137.00 |
8B Suppliers and Related Accounts | 24 742.00 | 24 742.00 | | 24 742.00 |
8C Staff and Related Accounts | 21 384.00 | 21 384.00 | | 21 384.00 |
8D Social Security and Other Social Organizations | 33 136.00 | 33 136.00 | | 33 136.00 |
8K Other liabilities (including liabilities related to repo transactions) | 85.00 | 85.00 | | 85.00 |
UX Other trade receivables | 53 132.00 | | | 53 132.00 |
VB VAT | 84.00 | | | 84.00 |
VC Group and associates | 1 717 526.00 | | | 1 717 526.00 |
VH Loans with a maturity of more than one year at origin | 5 432.00 | 5 432.00 | | 5 432.00 |
VI Group and Associates | 103 183.00 | 103 183.00 | | 103 183.00 |
VP Miscellaneous | 10 000.00 | | | 10 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 780 742.00 | 1 780 742.00 | | 1 780 742.00 |
VW VAT | 24 127.00 | 24 127.00 | | 24 127.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 712 225.00 | 212 088.00 | 500 137.00 | 712 225.00 |
| |
| 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 | 3 807.00 | | | 3 807.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 925.00 | | | 2 925.00 |
ST Other accounts | 19 842.00 | | | 19 842.00 |
YT Subcontracting | 3 973.00 | | | 3 973.00 |
YU External personnel | 22 010.00 | | | 22 010.00 |
YV Retrocessions of fees, commissions and brokerage | 1 404.00 | | | 1 404.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 807.00 | | | 3 807.00 |
YY Amount of VAT collected | 48 676.00 | | | 48 676.00 |
YZ Total deductible VAT on goods and services | 7 472.00 | | | 7 472.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 50 155.00 | | | 50 155.00 |
