| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 13 990.00 | 13 368.00 | 621.00 | 13 990.00 |
BJ TOTAL (I) | 13 990.00 | 13 368.00 | 621.00 | 13 990.00 |
BZ Other receivables | 78 910.00 | | 78 910.00 | 78 910.00 |
CF Cash and cash equivalents | 297.00 | | 297.00 | 297.00 |
CJ TOTAL (II) | 79 208.00 | | 79 208.00 | 79 208.00 |
CO Grand total (0 to V) | 93 198.00 | 13 368.00 | 79 830.00 | 93 198.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 77 918.00 | | | 77 918.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 133.00 | | | -6 133.00 |
DL TOTAL (I) | 77 285.00 | | | 77 285.00 |
EA Other liabilities | 2 545.00 | | | 2 545.00 |
EC TOTAL (IV) | 2 545.00 | | | 2 545.00 |
EE Grand total (I to V) | 79 830.00 | | | 79 830.00 |
EG Accrued income and payables due within one year | 2 545.00 | | | 2 545.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 002.00 | | 7 002.00 | 7 002.00 |
FJ Net sales | 7 002.00 | | 7 002.00 | 7 002.00 |
FR Total operating income (I) | | | 7 002.00 | |
FW Other purchases and external expenses | | | 8 117.00 | |
FX Taxes, duties, and similar payments | | | 381.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 663.00 | |
GF Total Operating Expenses (II) | | | 13 161.00 | |
GG - OPERATING RESULT (I - II) | | | -6 158.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 158.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 25.00 | | | 25.00 |
HB Exceptional income from capital transactions | 21 552.00 | | | 21 552.00 |
HD Total exceptional income (VII) | 21 577.00 | | | 21 577.00 |
HF Exceptional expenses on capital transactions | 21 552.00 | | | 21 552.00 |
HH Total exceptional expenses (VIII) | 21 552.00 | | | 21 552.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 25.00 | | | 25.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 579.00 | | | 28 579.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 713.00 | | | 34 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 133.00 | | | -6 133.00 |
| |
| 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 | 35 542.00 | | | 35 542.00 |
I4 DECREASES Grand Total | | 21 552.00 | 13 990.00 | |
IO DECREASES Total including other intangible assets | | 21 552.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 13 990.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 552.00 | | | 21 552.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 990.00 | | | 13 990.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 704.00 | 4 663.00 | | 8 704.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 704.00 | 4 663.00 | | 8 704.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 2 545.00 | 2 545.00 | | 2 545.00 |
VC Group and associates | 74 963.00 | 74 963.00 | | 74 963.00 |
VM Income taxes | 3 947.00 | 3 947.00 | | 3 947.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 910.00 | 78 910.00 | | 78 910.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 545.00 | 2 545.00 | | 2 545.00 |
| |
| 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) | 1 285.00 | | | 1 285.00 |
ST Other accounts | 6 832.00 | | | 6 832.00 |
YW Business tax | 381.00 | | | 381.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 381.00 | | | 381.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 117.00 | | | 8 117.00 |
