| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 23 798.00 | 23 798.00 | | 23 798.00 |
AT Other tangible assets | 5 727.00 | 5 727.00 | | 5 727.00 |
BH Other financial assets | 228.00 | 228.00 | | 228.00 |
BJ TOTAL (I) | 147 253.00 | 147 253.00 | | 147 253.00 |
BX Customers and related accounts | 10 359.00 | 8 665.00 | 1 694.00 | 10 359.00 |
BZ Other receivables | 142 054.00 | 139 057.00 | 2 997.00 | 142 054.00 |
CF Cash and cash equivalents | 230 020.00 | | 230 020.00 | 230 020.00 |
CJ TOTAL (II) | 382 433.00 | 147 721.00 | 234 712.00 | 382 433.00 |
CO Grand total (0 to V) | 529 686.00 | 294 974.00 | 234 712.00 | 529 686.00 |
CP Shares due in less than one year | 228.00 | | | 228.00 |
CU Other investments | 117 500.00 | 117 500.00 | | 117 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 686 200.00 | 686 200.00 | | 686 200.00 |
DH Retained earnings | -1 221 880.00 | -1 216 082.00 | | -1 221 880.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 007.00 | -5 798.00 | | -14 007.00 |
DL TOTAL (I) | -549 687.00 | -535 680.00 | | -549 687.00 |
DP Provisions for Risks | 20 000.00 | 20 000.00 | | 20 000.00 |
DQ Provisions for Expenses | 10 000.00 | 10 000.00 | | 10 000.00 |
DR TOTAL (IV) | 30 000.00 | 30 000.00 | | 30 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 750 300.00 | 750 300.00 | | 750 300.00 |
DX Trade payables and related accounts | 2 400.00 | 2 160.00 | | 2 400.00 |
DY Tax and social security liabilities | 1 699.00 | 1 699.00 | | 1 699.00 |
EC TOTAL (IV) | 754 399.00 | 754 159.00 | | 754 399.00 |
EE Grand total (I to V) | 234 712.00 | 248 479.00 | | 234 712.00 |
EG Accrued income and payables due within one year | 754 399.00 | 754 159.00 | | 754 399.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 008.00 | |
GF Total Operating Expenses (II) | | | 14 008.00 | |
GG - OPERATING RESULT (I - II) | | | -14 007.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 007.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 3 000.00 | | |
HD Total exceptional income (VII) | | 3 000.00 | | |
HE Exceptional expenses on management operations | | 3 000.00 | | |
HH Total exceptional expenses (VIII) | | 3 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 3 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 008.00 | 8 798.00 | | 14 008.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 007.00 | -5 798.00 | | -14 007.00 |
| |
| 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 | 147 253.00 | | | 147 253.00 |
I3 DECREASES Total Financial Fixed Assets | | | 117 728.00 | |
I4 DECREASES Grand Total | | | 147 253.00 | |
IO DECREASES Total including other intangible assets | | | 23 798.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 727.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 798.00 | | | 23 798.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 727.00 | | | 5 727.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 117 728.00 | | | 117 728.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 525.00 | | | 29 525.00 |
PE DEPRECIATION Total including other intangible assets | 23 798.00 | | | 23 798.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 727.00 | | | 5 727.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 117 728.00 | | | 117 728.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 30 000.00 | | | 30 000.00 |
6T Receivables | 8 665.00 | | | 8 665.00 |
6X Other provisions for depreciation | 139 057.00 | | | 139 057.00 |
7B Total provisions for depreciation | 265 449.00 | | | 265 449.00 |
7C Grand total | 295 449.00 | | | 295 449.00 |
| |
| 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 | 300.00 | 300.00 | | 300.00 |
8B Suppliers and Related Accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
UT Other financial assets | 228.00 | 228.00 | | 228.00 |
UX Other trade receivables | 10 359.00 | 10 359.00 | | 10 359.00 |
VB VAT | 2 997.00 | 2 997.00 | | 2 997.00 |
VC Group and associates | 139 057.00 | 139 057.00 | | 139 057.00 |
VI Group and Associates | 750 000.00 | 750 000.00 | | 750 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 641.00 | 152 641.00 | | 152 641.00 |
VW VAT | 1 699.00 | 1 699.00 | | 1 699.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 754 399.00 | 754 399.00 | | 754 399.00 |
| |
| 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) | 13 310.00 | 3 439.00 | | 13 310.00 |
ST Other accounts | 698.00 | 1 775.00 | | 698.00 |
YZ Total deductible VAT on goods and services | 2 596.00 | 669.00 | | 2 596.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 008.00 | 5 214.00 | | 14 008.00 |
