| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | 7.00 | |
BB Receivables related to investments | 15 049.00 | | 15 049.00 | 15 049.00 |
BJ TOTAL (I) | 35 039.00 | | 35 039.00 | 35 039.00 |
BX Customers and related accounts | 75 300.00 | | 75 300.00 | 75 300.00 |
BZ Other receivables | 19 600.00 | | 19 600.00 | 19 600.00 |
CF Cash and cash equivalents | 25 011.00 | | 25 011.00 | 25 011.00 |
CJ TOTAL (II) | 119 911.00 | | 119 911.00 | 119 911.00 |
CO Grand total (0 to V) | 154 950.00 | | 154 950.00 | 154 950.00 |
CP Shares due in less than one year | 15 049.00 | | | 15 049.00 |
CU Other investments | 19 990.00 | | 19 990.00 | 19 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -31 592.00 | -6 442.00 | | -31 592.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 947.00 | -25 151.00 | | -8 947.00 |
DL TOTAL (I) | -33 040.00 | -24 092.00 | | -33 040.00 |
DU Loans and Debts from Credit Institutions (3) | 48.00 | 1.00 | | 48.00 |
DV Miscellaneous Loans and Financial Debts (4) | 173 127.00 | 91 292.00 | | 173 127.00 |
DX Trade payables and related accounts | 2 265.00 | 33 718.00 | | 2 265.00 |
DY Tax and social security liabilities | 12 550.00 | 12 550.00 | | 12 550.00 |
EC TOTAL (IV) | 187 990.00 | 137 561.00 | | 187 990.00 |
EE Grand total (I to V) | 154 950.00 | 113 468.00 | | 154 950.00 |
EG Accrued income and payables due within one year | 187 990.00 | 137 561.00 | | 187 990.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 7 151.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 151.00 | |
GG - OPERATING RESULT (I - II) | | | -7 151.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39.00 | |
GP Total financial income (V) | | | 39.00 | |
GR Interest and similar expenses | | | 1 835.00 | |
GU Total financial expenses (VI) | | | 1 835.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 947.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39.00 | 62 751.00 | | 39.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 987.00 | 87 901.00 | | 8 987.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 947.00 | -25 151.00 | | -8 947.00 |
| |
| 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 | | | 45 029.00 | |
I3 DECREASES Total Financial Fixed Assets | | 9 990.00 | 35 039.00 | |
I4 DECREASES Grand Total | | 9 990.00 | 35 039.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 45 029.00 | |
| |
| 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 | 2 265.00 | 2 265.00 | | 2 265.00 |
UL Receivables related to investments | 15 049.00 | 15 049.00 | | 15 049.00 |
UX Other trade receivables | 75 300.00 | 75 300.00 | | 75 300.00 |
VB VAT | 19 600.00 | 19 600.00 | | 19 600.00 |
VG Loans with a maturity of up to one year at origin | 48.00 | 48.00 | | 48.00 |
VI Group and Associates | 173 127.00 | 173 127.00 | | 173 127.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 950.00 | 109 950.00 | | 109 950.00 |
VW VAT | 12 550.00 | 12 550.00 | | 12 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 187 990.00 | 187 990.00 | | 187 990.00 |
| |
| 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) | 5 049.00 | 84 786.00 | | 5 049.00 |
ST Other accounts | 302.00 | 238.00 | | 302.00 |
XQ Rental, rental and co-ownership charges | 1 800.00 | 1 800.00 | | 1 800.00 |
YW Business tax | | 183.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 183.00 | | |
YZ Total deductible VAT on goods and services | 1 235.00 | 896.00 | | 1 235.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 151.00 | 86 824.00 | | 7 151.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
