| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 980.00 | 9 983.00 | 1 997.00 | 11 980.00 |
BH Other financial assets | 252 538.00 | | 252 538.00 | 252 538.00 |
BJ TOTAL (I) | 264 517.00 | 9 983.00 | 254 534.00 | 264 517.00 |
BX Customers and related accounts | 960.00 | 400.00 | 560.00 | 960.00 |
BZ Other receivables | 2 363.00 | | 2 363.00 | 2 363.00 |
CD Marketable securities | 33 593.00 | | 33 593.00 | 33 593.00 |
CF Cash and cash equivalents | 1 706.00 | | 1 706.00 | 1 706.00 |
CJ TOTAL (II) | 38 622.00 | 400.00 | 38 222.00 | 38 622.00 |
CO Grand total (0 to V) | 303 140.00 | 10 383.00 | 292 756.00 | 303 140.00 |
CP Shares due in less than one year | 252 538.00 | | | 252 538.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 500.00 | | | 21 500.00 |
DH Retained earnings | -195.00 | | | -195.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 680.00 | | | -3 680.00 |
DL TOTAL (I) | 17 625.00 | | | 17 625.00 |
DM Proceeds from equity securities issues | 8 000.00 | | | 8 000.00 |
DO TOTAL (II) | 8 000.00 | | | 8 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 258 110.00 | | | 258 110.00 |
DX Trade payables and related accounts | 8 706.00 | | | 8 706.00 |
DY Tax and social security liabilities | 316.00 | | | 316.00 |
EC TOTAL (IV) | 267 132.00 | | | 267 132.00 |
EE Grand total (I to V) | 292 756.00 | | | 292 756.00 |
EG Accrued income and payables due within one year | 267 132.00 | | | 267 132.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 3.00 | |
FW Other purchases and external expenses | | | 5 142.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 396.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 7 696.00 | |
GG - OPERATING RESULT (I - II) | | | -7 693.00 | |
GL Other interest and similar income | | | 4 020.00 | |
GP Total financial income (V) | | | 4 020.00 | |
GR Interest and similar expenses | | | 9.00 | |
GU Total financial expenses (VI) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 012.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 680.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 023.00 | | | 4 023.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 704.00 | | | 7 704.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 680.00 | | | -3 680.00 |
| |
| 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 | 264 091.00 | | 427.00 | 264 091.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 980.00 | | | 11 980.00 |
I3 DECREASES Total Financial Fixed Assets | | | 252 538.00 | |
I4 DECREASES Grand Total | | | 264 517.00 | |
IN DECREASES Start-up, development, or research expenses | | | 11 980.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 252 111.00 | | 427.00 | 252 111.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 587.00 | 2 396.00 | | 7 587.00 |
CY DEPRECIATION Start-up, development, or research expenses | 7 587.00 | 2 396.00 | | 7 587.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 400.00 | | | 400.00 |
7B Total provisions for depreciation | 400.00 | | | 400.00 |
7C Grand total | 400.00 | | | 400.00 |
| |
| 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 | 278.00 | 278.00 | | 278.00 |
8B Suppliers and Related Accounts | 8 706.00 | 8 706.00 | | 8 706.00 |
UT Other financial assets | 252 538.00 | 252 538.00 | | 252 538.00 |
VA Doubtful or disputed receivables | 960.00 | | | 960.00 |
VB VAT | 2 363.00 | 2 363.00 | | 2 363.00 |
VI Group and Associates | 257 832.00 | 257 832.00 | | 257 832.00 |
VQ Other Taxes, Duties, and Similar Debts | 156.00 | 156.00 | | 156.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 255 861.00 | 255 861.00 | | 255 861.00 |
VW VAT | 160.00 | 160.00 | | 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 267 132.00 | 267 132.00 | | 267 132.00 |
| |
| 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) | 4 947.00 | | | 4 947.00 |
ST Other accounts | 195.00 | | | 195.00 |
YW Business tax | 156.00 | | | 156.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 156.00 | | | 156.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 142.00 | | | 5 142.00 |
