| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 106 411.00 | 77 463.00 | 28 948.00 | 106 411.00 |
BD Other fixed assets | 1 588.00 | | 1 588.00 | 1 588.00 |
BJ TOTAL (I) | 108 381.00 | 77 463.00 | 30 918.00 | 108 381.00 |
BZ Other receivables | 57 727.00 | | 57 727.00 | 57 727.00 |
CD Marketable securities | 600 000.00 | | 600 000.00 | 600 000.00 |
CF Cash and cash equivalents | 295 650.00 | | 295 650.00 | 295 650.00 |
CJ TOTAL (II) | 953 378.00 | | 953 378.00 | 953 378.00 |
CO Grand total (0 to V) | 1 061 759.00 | 77 463.00 | 984 296.00 | 1 061 759.00 |
CU Other investments | 381.00 | | 381.00 | 381.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 150 000.00 | | | 1 150 000.00 |
DD Legal reserve (1) | 24 240.00 | | | 24 240.00 |
DG Other reserves | 2 025 391.00 | | | 2 025 391.00 |
DH Retained earnings | -2 517 700.00 | | | -2 517 700.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -123 159.00 | | | -123 159.00 |
DL TOTAL (I) | 558 771.00 | | | 558 771.00 |
DU Loans and Debts from Credit Institutions (3) | 143.00 | | | 143.00 |
DV Miscellaneous Loans and Financial Debts (4) | 404 671.00 | | | 404 671.00 |
DX Trade payables and related accounts | 9 324.00 | | | 9 324.00 |
DY Tax and social security liabilities | 11 386.00 | | | 11 386.00 |
EC TOTAL (IV) | 425 524.00 | | | 425 524.00 |
EE Grand total (I to V) | 984 296.00 | | | 984 296.00 |
EG Accrued income and payables due within one year | 425 524.00 | | | 425 524.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 143.00 | | | 143.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 041.00 | |
FX Taxes, duties, and similar payments | | | 2 724.00 | |
FY Salaries and Wages | | | 49 748.00 | |
FZ Social Security Contributions | | | 20 061.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 576.00 | |
GF Total Operating Expenses (II) | | | 119 152.00 | |
GG - OPERATING RESULT (I - II) | | | -119 152.00 | |
GL Other interest and similar income | | | 328.00 | |
GP Total financial income (V) | | | 328.00 | |
GR Interest and similar expenses | | | 4 335.00 | |
GU Total financial expenses (VI) | | | 4 335.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 006.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -123 159.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 328.00 | | | 328.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 487.00 | | | 123 487.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -123 159.00 | | | -123 159.00 |
| |
| 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 | 108 381.00 | | | 108 381.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 969.00 | |
I4 DECREASES Grand Total | | | 108 381.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 106 411.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 106 411.00 | | | 106 411.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 969.00 | | | 1 969.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 887.00 | 21 576.00 | | 55 887.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 55 887.00 | 21 576.00 | | 55 887.00 |
| |
| 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 | 9 324.00 | 9 324.00 | | 9 324.00 |
8C Staff and Related Accounts | 2 984.00 | 2 984.00 | | 2 984.00 |
8D Social Security and Other Social Organizations | 6 328.00 | 6 328.00 | | 6 328.00 |
VB VAT | 55 269.00 | 55 269.00 | | 55 269.00 |
VG Loans with a maturity of up to one year at origin | 143.00 | 143.00 | | 143.00 |
VI Group and Associates | 404 671.00 | 404 671.00 | | 404 671.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 457.00 | 2 457.00 | | 2 457.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 727.00 | 57 727.00 | | 57 727.00 |
VW VAT | 2 073.00 | 2 073.00 | | 2 073.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 425 524.00 | 425 524.00 | | 425 524.00 |
| |
| 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 | 2 724.00 | | | 2 724.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 131.00 | | | 10 131.00 |
ST Other accounts | 14 910.00 | | | 14 910.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 724.00 | | | 2 724.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 041.00 | | | 25 041.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
