| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 19 949.00 | 19 949.00 | | 19 949.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 19 998.00 | 19 949.00 | 49.00 | 19 998.00 |
BN Goods in progress | 247 783.00 | | 247 783.00 | 247 783.00 |
BV Advances and down payments on orders | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 27 893.00 | | 27 893.00 | 27 893.00 |
CD Marketable securities | 92 236.00 | | 92 236.00 | 92 236.00 |
CF Cash and cash equivalents | 5 984.00 | | 5 984.00 | 5 984.00 |
CJ TOTAL (II) | 374 896.00 | | 374 896.00 | 374 896.00 |
CO Grand total (0 to V) | 394 894.00 | 19 949.00 | 374 945.00 | 394 894.00 |
CP Shares due in less than one year | 49.00 | | | 49.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -1 243.00 | -198 679.00 | | -1 243.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -150 039.00 | 197 436.00 | | -150 039.00 |
DJ Investment subsidies | 274.00 | 774.00 | | 274.00 |
DL TOTAL (I) | -147 009.00 | 3 530.00 | | -147 009.00 |
DP Provisions for Risks | 16 000.00 | 15 000.00 | | 16 000.00 |
DR TOTAL (IV) | 16 000.00 | 15 000.00 | | 16 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 447 992.00 | 427 345.00 | | 447 992.00 |
DX Trade payables and related accounts | 2 220.00 | 1 268.00 | | 2 220.00 |
DY Tax and social security liabilities | 1 192.00 | 1 620.00 | | 1 192.00 |
EA Other liabilities | 54 550.00 | 54 550.00 | | 54 550.00 |
EC TOTAL (IV) | 505 953.00 | 484 782.00 | | 505 953.00 |
EE Grand total (I to V) | 374 945.00 | 503 313.00 | | 374 945.00 |
EG Accrued income and payables due within one year | 505 953.00 | 484 782.00 | | 505 953.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 000.00 | |
FR Total operating income (I) | | | 9 000.00 | |
FW Other purchases and external expenses | | | 10 647.00 | |
FX Taxes, duties, and similar payments | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 10 000.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 20 647.00 | |
GG - OPERATING RESULT (I - II) | | | -11 647.00 | |
GL Other interest and similar income | | | 305.00 | |
GP Total financial income (V) | | | 305.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 300.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 347.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 522.00 | 228 037.00 | | 522.00 |
HB Exceptional income from capital transactions | 500.00 | 500.00 | | 500.00 |
HD Total exceptional income (VII) | 1 022.00 | 228 537.00 | | 1 022.00 |
HE Exceptional expenses on management operations | 139 714.00 | 498.00 | | 139 714.00 |
HH Total exceptional expenses (VIII) | 139 714.00 | 498.00 | | 139 714.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -138 692.00 | 228 039.00 | | -138 692.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 327.00 | 228 537.00 | | 10 327.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 367.00 | 31 101.00 | | 160 367.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -150 039.00 | 197 436.00 | | -150 039.00 |
| |
| 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 | 19 998.00 | | | 19 998.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49.00 | |
I4 DECREASES Grand Total | | | 19 998.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 949.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 949.00 | | | 19 949.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49.00 | | | 49.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 949.00 | | | 19 949.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 949.00 | | | 19 949.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 15 000.00 | 10 000.00 | 9 000.00 | 15 000.00 |
7C Grand total | 15 000.00 | 10 000.00 | 9 000.00 | 15 000.00 |
UE of which provisions and reversals: - Operating | | 10 000.00 | 9 000.00 | |
| |
| 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 | 2 220.00 | 2 220.00 | | 2 220.00 |
8K Other liabilities (including liabilities related to repo transactions) | 54 550.00 | 54 550.00 | | 54 550.00 |
UT Other financial assets | 49.00 | 49.00 | | 49.00 |
VB VAT | 24 511.00 | 24 511.00 | | 24 511.00 |
VI Group and Associates | 447 992.00 | 447 992.00 | | 447 992.00 |
VP Miscellaneous | 375.00 | 375.00 | | 375.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 007.00 | 3 007.00 | | 3 007.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 942.00 | 27 942.00 | | 27 942.00 |
VW VAT | 1 192.00 | 1 192.00 | | 1 192.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 505 953.00 | 505 953.00 | | 505 953.00 |
| |
| 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 | | 1 650.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 583.00 | 11 840.00 | | 9 583.00 |
ST Other accounts | 1 064.00 | 1 519.00 | | 1 064.00 |
YW Business tax | | 522.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 2 172.00 | | |
YZ Total deductible VAT on goods and services | 638.00 | 1 082.00 | | 638.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 647.00 | 13 358.00 | | 10 647.00 |
