| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 3 785.00 | 2 902.00 | 883.00 | 3 785.00 |
AT Other tangible assets | 29 820.00 | 15 038.00 | 14 782.00 | 29 820.00 |
BH Other financial assets | 214.00 | | 214.00 | 214.00 |
BJ TOTAL (I) | 33 819.00 | 17 940.00 | 15 879.00 | 33 819.00 |
BT Goods | 335 200.00 | | 335 200.00 | 335 200.00 |
BZ Other receivables | 49 666.00 | | 49 666.00 | 49 666.00 |
CF Cash and cash equivalents | 67 695.00 | | 67 695.00 | 67 695.00 |
CH Prepaid expenses | 1 019.00 | | 1 019.00 | 1 019.00 |
CJ TOTAL (II) | 453 581.00 | | 453 581.00 | 453 581.00 |
CO Grand total (0 to V) | 487 400.00 | 17 940.00 | 469 460.00 | 487 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DG Other reserves | 471 052.00 | 513 535.00 | | 471 052.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 331.00 | -39 483.00 | | -43 331.00 |
DL TOTAL (I) | 460 721.00 | 504 052.00 | | 460 721.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 764.00 | 5 587.00 | | 5 764.00 |
DX Trade payables and related accounts | 2 081.00 | 548.00 | | 2 081.00 |
DY Tax and social security liabilities | 893.00 | 711.00 | | 893.00 |
EC TOTAL (IV) | 8 738.00 | 6 846.00 | | 8 738.00 |
EE Grand total (I to V) | 469 460.00 | 510 898.00 | | 469 460.00 |
EG Accrued income and payables due within one year | 8 738.00 | 6 846.00 | | 8 738.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 33 426.00 | |
FX Taxes, duties, and similar payments | | | 2 193.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 627.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 43 246.00 | |
GG - OPERATING RESULT (I - II) | | | -43 246.00 | |
GR Interest and similar expenses | | | 85.00 | |
GU Total financial expenses (VI) | | | 85.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -85.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43 331.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 331.00 | 39 483.00 | | 43 331.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 331.00 | -39 483.00 | | -43 331.00 |
| |
| 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 | 34 589.00 | | 49.00 | 34 589.00 |
I3 DECREASES Total Financial Fixed Assets | | | 214.00 | |
I4 DECREASES Grand Total | | 819.00 | 33 819.00 | |
IY DECREASES Total Tangible Fixed Assets | | 819.00 | 33 605.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 424.00 | | | 34 424.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 165.00 | | 49.00 | 165.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 132.00 | 7 627.00 | 819.00 | 11 132.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 132.00 | 7 627.00 | 819.00 | 11 132.00 |
| |
| 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 | 2 081.00 | 2 081.00 | | 2 081.00 |
UT Other financial assets | 214.00 | | 214.00 | 214.00 |
VI Group and Associates | 5 764.00 | 5 764.00 | | 5 764.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 49 666.00 | 49 666.00 | | 49 666.00 |
VS Prepaid expenses | 1 019.00 | 1 019.00 | | 1 019.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 900.00 | 50 686.00 | 214.00 | 50 900.00 |
VW VAT | 893.00 | 893.00 | | 893.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 738.00 | 8 738.00 | | 8 738.00 |
| |
| 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 | 2 019.00 | 1 824.00 | | 2 019.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 951.00 | 3 683.00 | | 4 951.00 |
ST Other accounts | 16 475.00 | 13 602.00 | | 16 475.00 |
XQ Rental, rental and co-ownership charges | 12 000.00 | 12 000.00 | | 12 000.00 |
YW Business tax | 174.00 | 171.00 | | 174.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 193.00 | 1 995.00 | | 2 193.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 33 426.00 | 29 285.00 | | 33 426.00 |
