| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 299.00 | 1 299.00 | | 1 299.00 |
AT Other tangible assets | 36 613.00 | 34 157.00 | 2 456.00 | 36 613.00 |
BJ TOTAL (I) | 37 913.00 | 35 457.00 | 2 456.00 | 37 913.00 |
BX Customers and related accounts | 5 507.00 | | 5 507.00 | 5 507.00 |
BZ Other receivables | 537.00 | | 537.00 | 537.00 |
CF Cash and cash equivalents | 1 960.00 | | 1 960.00 | 1 960.00 |
CH Prepaid expenses | 211.00 | | 211.00 | 211.00 |
CJ TOTAL (II) | 8 217.00 | | 8 217.00 | 8 217.00 |
CO Grand total (0 to V) | 46 130.00 | 35 457.00 | 10 673.00 | 46 130.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 186.00 | | | 186.00 |
DH Retained earnings | -87 405.00 | | | -87 405.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 088.00 | | | -3 088.00 |
DL TOTAL (I) | -79 307.00 | | | -79 307.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 328.00 | | | 53 328.00 |
DX Trade payables and related accounts | 15 731.00 | | | 15 731.00 |
DY Tax and social security liabilities | 920.00 | | | 920.00 |
EA Other liabilities | 20 000.00 | | | 20 000.00 |
EC TOTAL (IV) | 89 981.00 | | | 89 981.00 |
EE Grand total (I to V) | 10 673.00 | | | 10 673.00 |
EG Accrued income and payables due within one year | 89 981.00 | | | 89 981.00 |
| |
| 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 | | | 10 966.00 | |
FR Total operating income (I) | | | 10 966.00 | |
FW Other purchases and external expenses | | | 11 185.00 | |
FX Taxes, duties, and similar payments | | | 1 255.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 607.00 | |
GF Total Operating Expenses (II) | | | 14 048.00 | |
GG - OPERATING RESULT (I - II) | | | -3 082.00 | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 088.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 966.00 | | | 10 966.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 966.00 | | | 10 966.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 055.00 | | | 14 055.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 088.00 | | | -3 088.00 |
HP References: Equipment leasing | 377.00 | | | 377.00 |
| |
| 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 | 37 913.00 | | | 37 913.00 |
I4 DECREASES Grand Total | | | 37 913.00 | |
IO DECREASES Total including other intangible assets | | | 1 299.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 613.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 299.00 | | | 1 299.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 613.00 | | | 36 613.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 849.00 | 1 607.00 | | 33 849.00 |
PE DEPRECIATION Total including other intangible assets | 1 299.00 | | | 1 299.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 549.00 | 1 607.00 | | 32 549.00 |
| |
| 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 | 15 731.00 | 15 731.00 | | 15 731.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 000.00 | 20 000.00 | | 20 000.00 |
UX Other trade receivables | 5 507.00 | 5 507.00 | | 5 507.00 |
VB VAT | 537.00 | 537.00 | | 537.00 |
VI Group and Associates | 53 328.00 | 53 328.00 | | 53 328.00 |
VS Prepaid expenses | 211.00 | 211.00 | | 211.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 256.00 | 6 256.00 | | 6 256.00 |
VW VAT | 920.00 | 920.00 | | 920.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 981.00 | 89 981.00 | | 89 981.00 |
| |
| 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) | 44.00 | | | 44.00 |
ST Other accounts | 10 421.00 | | | 10 421.00 |
XQ Rental, rental and co-ownership charges | 720.00 | | | 720.00 |
YW Business tax | 1 255.00 | | | 1 255.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 255.00 | | | 1 255.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 185.00 | | | 11 185.00 |
