| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 259.00 | 1 259.00 | | 1 259.00 |
AT Other tangible assets | 2 429.00 | 1 367.00 | 1 061.00 | 2 429.00 |
BJ TOTAL (I) | 8 188.00 | 2 626.00 | 5 561.00 | 8 188.00 |
BT Goods | 8 966.00 | | 8 966.00 | 8 966.00 |
BZ Other receivables | 1 916 382.00 | | 1 916 382.00 | 1 916 382.00 |
CF Cash and cash equivalents | 16 604.00 | | 16 604.00 | 16 604.00 |
CJ TOTAL (II) | 1 941 953.00 | | 1 941 953.00 | 1 941 953.00 |
CO Grand total (0 to V) | 1 950 142.00 | 2 626.00 | 1 947 515.00 | 1 950 142.00 |
CU Other investments | 4 500.00 | | 4 500.00 | 4 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 530 000.00 | | | 530 000.00 |
DD Legal reserve (1) | 8 965.00 | | | 8 965.00 |
DE Statutory or contractual reserves | 748.00 | | | 748.00 |
DG Other reserves | 662 630.00 | | | 662 630.00 |
DH Retained earnings | -89 038.00 | | | -89 038.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 522.00 | | | 18 522.00 |
DL TOTAL (I) | 1 131 828.00 | | | 1 131 828.00 |
DV Miscellaneous Loans and Financial Debts (4) | 689 786.00 | | | 689 786.00 |
DX Trade payables and related accounts | 125 901.00 | | | 125 901.00 |
EC TOTAL (IV) | 815 687.00 | | | 815 687.00 |
EE Grand total (I to V) | 1 947 515.00 | | | 1 947 515.00 |
EG Accrued income and payables due within one year | 815 687.00 | | | 815 687.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 539.00 | |
FX Taxes, duties, and similar payments | | | 2 292.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 45.00 | |
GF Total Operating Expenses (II) | | | 10 877.00 | |
GG - OPERATING RESULT (I - II) | | | -10 877.00 | |
GH Attributed profit or transferred loss (III) | | | 5 868.00 | |
GI Supported loss or transferred profit (IV) | | | 1 552.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 561.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 25 083.00 | | | 25 083.00 |
HD Total exceptional income (VII) | 25 083.00 | | | 25 083.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 25 083.00 | | | 25 083.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 951.00 | | | 30 951.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 429.00 | | | 12 429.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 522.00 | | | 18 522.00 |
| |
| 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 | 7 081.00 | | 1 107.00 | 7 081.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 500.00 | |
I4 DECREASES Grand Total | | | 8 188.00 | |
IO DECREASES Total including other intangible assets | | | 1 259.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 429.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 259.00 | | | 1 259.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 322.00 | | 1 107.00 | 1 322.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 500.00 | | | 4 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 581.00 | 45.00 | | 2 581.00 |
PE DEPRECIATION Total including other intangible assets | 1 259.00 | | | 1 259.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 322.00 | 45.00 | | 1 322.00 |
| |
| 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 | 650.00 | 650.00 | | 650.00 |
8B Suppliers and Related Accounts | 125 901.00 | 125 901.00 | | 125 901.00 |
VB VAT | 22 267.00 | | | 22 267.00 |
VC Group and associates | 581 420.00 | | | 581 420.00 |
VI Group and Associates | 689 136.00 | 689 136.00 | | 689 136.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 312 693.00 | | | 1 312 693.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 916 382.00 | 1 916 382.00 | | 1 916 382.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 815 687.00 | 815 687.00 | | 815 687.00 |
| |
| 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 | 2 071.00 | | | 2 071.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 538.00 | | | 7 538.00 |
ST Other accounts | 2 284.00 | | | 2 284.00 |
XQ Rental, rental and co-ownership charges | -1 283.00 | | | -1 283.00 |
YW Business tax | 221.00 | | | 221.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 292.00 | | | 2 292.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 539.00 | | | 8 539.00 |
