| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 140.00 | 140.00 | | 140.00 |
AT Other tangible assets | 76 006.00 | 50 838.00 | 25 167.00 | 76 006.00 |
BB Receivables related to investments | 819 480.00 | | 819 480.00 | 819 480.00 |
BJ TOTAL (I) | 996 600.00 | 50 978.00 | 945 622.00 | 996 600.00 |
BZ Other receivables | 14 710.00 | | 14 710.00 | 14 710.00 |
CF Cash and cash equivalents | 12 201.00 | | 12 201.00 | 12 201.00 |
CH Prepaid expenses | 726.00 | | 726.00 | 726.00 |
CJ TOTAL (II) | 27 637.00 | | 27 637.00 | 27 637.00 |
CO Grand total (0 to V) | 1 024 238.00 | 50 978.00 | 973 259.00 | 1 024 238.00 |
CU Other investments | 100 975.00 | | 100 975.00 | 100 975.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 400.00 | 38 400.00 | | 38 400.00 |
DD Legal reserve (1) | 3 840.00 | 3 840.00 | | 3 840.00 |
DG Other reserves | 979 130.00 | 979 130.00 | | 979 130.00 |
DH Retained earnings | -51 420.00 | -38 609.00 | | -51 420.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 368.00 | -12 811.00 | | -8 368.00 |
DL TOTAL (I) | 961 582.00 | 969 950.00 | | 961 582.00 |
DU Loans and Debts from Credit Institutions (3) | 9.00 | 9.00 | | 9.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 243.00 | | |
DX Trade payables and related accounts | 3 132.00 | 3 084.00 | | 3 132.00 |
DY Tax and social security liabilities | 8 169.00 | 1 439.00 | | 8 169.00 |
EA Other liabilities | 367.00 | 20 689.00 | | 367.00 |
EC TOTAL (IV) | 11 677.00 | 25 465.00 | | 11 677.00 |
EE Grand total (I to V) | 973 259.00 | 995 415.00 | | 973 259.00 |
EG Accrued income and payables due within one year | 11 677.00 | 25 465.00 | | 11 677.00 |
| |
| 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 | | | 5 210.00 | |
FR Total operating income (I) | | | 5 210.00 | |
FW Other purchases and external expenses | | | 9 130.00 | |
FX Taxes, duties, and similar payments | | | 1 439.00 | |
FY Salaries and Wages | | | 5 210.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 899.00 | |
GF Total Operating Expenses (II) | | | 30 679.00 | |
GG - OPERATING RESULT (I - II) | | | -25 468.00 | |
GL Other interest and similar income | | | 9 355.00 | |
GP Total financial income (V) | | | 9 355.00 | |
GR Interest and similar expenses | | | 234.00 | |
GU Total financial expenses (VI) | | | 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 348.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 210.00 | 6 124.00 | | 5 210.00 |
HE Exceptional expenses on management operations | | 495.00 | | |
HH Total exceptional expenses (VIII) | | 495.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -495.00 | | |
HK Income tax | -7 980.00 | -1 262.00 | | -7 980.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 565.00 | 17 526.00 | | 14 565.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 933.00 | 30 338.00 | | 22 933.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 368.00 | -12 811.00 | | -8 368.00 |
| |
| 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 | 177 121.00 | | 819 480.00 | 177 121.00 |
I3 DECREASES Total Financial Fixed Assets | | | 920 455.00 | |
I4 DECREASES Grand Total | | | 996 600.00 | |
IO DECREASES Total including other intangible assets | | | 140.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 76 006.00 | |
KD ACQUISITIONS Total including other intangible assets | 140.00 | | | 140.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 76 006.00 | | | 76 006.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 975.00 | | 819 480.00 | 100 975.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 079.00 | 14 899.00 | | 36 079.00 |
PE DEPRECIATION Total including other intangible assets | 140.00 | | | 140.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 939.00 | 14 899.00 | | 35 939.00 |
| |
| 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 | 3 132.00 | 3 132.00 | | 3 132.00 |
8E Income Taxes | 6 730.00 | 6 730.00 | | 6 730.00 |
8K Other liabilities (including liabilities related to repo transactions) | 367.00 | 367.00 | | 367.00 |
UL Receivables related to investments | 819 480.00 | 819 480.00 | | 819 480.00 |
VG Loans with a maturity of up to one year at origin | 9.00 | 9.00 | | 9.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 439.00 | 1 439.00 | | 1 439.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 710.00 | 14 710.00 | | 14 710.00 |
VS Prepaid expenses | 726.00 | 726.00 | | 726.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 834 916.00 | 834 916.00 | | 834 916.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 677.00 | 11 677.00 | | 11 677.00 |
| |
| 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 | 1 439.00 | 1 439.00 | | 1 439.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 108.00 | 3 198.00 | | 3 108.00 |
ST Other accounts | 6 022.00 | 6 161.00 | | 6 022.00 |
YW Business tax | | 138.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 1 439.00 | 1 577.00 | | 1 439.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 130.00 | 9 359.00 | | 9 130.00 |
