| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 907.00 | 2 997.00 | 909.00 | 3 907.00 |
BH Other financial assets | 104.00 | | 104.00 | 104.00 |
BJ TOTAL (I) | 4 011.00 | 2 997.00 | 1 013.00 | 4 011.00 |
BZ Other receivables | 2 384.00 | | 2 384.00 | 2 384.00 |
CD Marketable securities | 80 075.00 | | 80 075.00 | 80 075.00 |
CF Cash and cash equivalents | 10 431.00 | | 10 431.00 | 10 431.00 |
CJ TOTAL (II) | 92 890.00 | | 92 890.00 | 92 890.00 |
CO Grand total (0 to V) | 96 901.00 | 2 997.00 | 93 903.00 | 96 901.00 |
CP Shares due in less than one year | 104.00 | | | 104.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 102 628.00 | 121 151.00 | | 102 628.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 719.00 | -18 523.00 | | -20 719.00 |
DL TOTAL (I) | 83 009.00 | 103 728.00 | | 83 009.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 989.00 | 2 309.00 | | 1 989.00 |
DX Trade payables and related accounts | 5 280.00 | | | 5 280.00 |
EA Other liabilities | 3 625.00 | 4 125.00 | | 3 625.00 |
EC TOTAL (IV) | 10 894.00 | 6 434.00 | | 10 894.00 |
EE Grand total (I to V) | 93 903.00 | 110 162.00 | | 93 903.00 |
EG Accrued income and payables due within one year | 10 894.00 | 6 434.00 | | 10 894.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 410.00 | |
FX Taxes, duties, and similar payments | | | 786.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 974.00 | |
GF Total Operating Expenses (II) | | | 20 170.00 | |
GG - OPERATING RESULT (I - II) | | | -20 170.00 | |
GR Interest and similar expenses | | | 549.00 | |
GU Total financial expenses (VI) | | | 549.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -549.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 719.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 719.00 | 18 523.00 | | 20 719.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 719.00 | -18 523.00 | | -20 719.00 |
| |
| 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 | 4 011.00 | | | 4 011.00 |
I3 DECREASES Total Financial Fixed Assets | | | 104.00 | |
I4 DECREASES Grand Total | | | 4 011.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 907.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 907.00 | | | 3 907.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 104.00 | | | 104.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 023.00 | 974.00 | | 2 023.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 023.00 | 974.00 | | 2 023.00 |
| |
| 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 | 5 280.00 | 5 280.00 | | 5 280.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 625.00 | 3 625.00 | | 3 625.00 |
UT Other financial assets | 104.00 | 104.00 | | 104.00 |
VB VAT | 2 384.00 | 2 384.00 | | 2 384.00 |
VI Group and Associates | 1 989.00 | 1 989.00 | | 1 989.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 488.00 | 2 488.00 | | 2 488.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 894.00 | 10 894.00 | | 10 894.00 |
| |
| 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 | 101.00 | | | 101.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 024.00 | 8 929.00 | | 8 024.00 |
ST Other accounts | 10 385.00 | 7 632.00 | | 10 385.00 |
YW Business tax | 685.00 | 661.00 | | 685.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 786.00 | 661.00 | | 786.00 |
YZ Total deductible VAT on goods and services | 1 784.00 | 2 818.00 | | 1 784.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 18 410.00 | 16 561.00 | | 18 410.00 |
