| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 541 976.00 | | 541 976.00 | 541 976.00 |
BJ TOTAL (I) | 542 126.00 | | 542 126.00 | 542 126.00 |
BX Customers and related accounts | 2 688.00 | | 2 688.00 | 2 688.00 |
BZ Other receivables | 3.00 | | 3.00 | 3.00 |
CF Cash and cash equivalents | 26 054.00 | | 26 054.00 | 26 054.00 |
CJ TOTAL (II) | 28 744.00 | | 28 744.00 | 28 744.00 |
CO Grand total (0 to V) | 570 870.00 | | 570 870.00 | 570 870.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
CU Other investments | 150.00 | | 150.00 | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 600.00 | 1 000.00 | | 60 600.00 |
DB Share, merger, contribution premiums, etc. | 536 400.00 | | | 536 400.00 |
DH Retained earnings | -2 125.00 | | | -2 125.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 697.00 | -2 125.00 | | -24 697.00 |
DL TOTAL (I) | 570 178.00 | -1 125.00 | | 570 178.00 |
DU Loans and Debts from Credit Institutions (3) | 50.00 | | | 50.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 000.00 | | |
DX Trade payables and related accounts | 92.00 | 251.00 | | 92.00 |
DY Tax and social security liabilities | 550.00 | | | 550.00 |
EC TOTAL (IV) | 692.00 | 2 251.00 | | 692.00 |
EE Grand total (I to V) | 570 870.00 | 1 126.00 | | 570 870.00 |
EG Accrued income and payables due within one year | 692.00 | 2 251.00 | | 692.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 149 260.00 | | 149 260.00 | 149 260.00 |
FJ Net sales | 149 260.00 | | 149 260.00 | 149 260.00 |
FR Total operating income (I) | | | 149 261.00 | |
FW Other purchases and external expenses | | | 171 198.00 | |
FY Salaries and Wages | | | 4 981.00 | |
GF Total Operating Expenses (II) | | | 176 179.00 | |
GG - OPERATING RESULT (I - II) | | | -26 918.00 | |
GL Other interest and similar income | | | 5 301.00 | |
GP Total financial income (V) | | | 5 301.00 | |
GR Interest and similar expenses | | | 3 105.00 | |
GU Total financial expenses (VI) | | | 3 105.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 196.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 723.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 26.00 | | | 26.00 |
HD Total exceptional income (VII) | 26.00 | | | 26.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 26.00 | | | 26.00 |
HL TOTAL REVENUE (I + III + V + VII) | 154 588.00 | | | 154 588.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 284.00 | 2 125.00 | | 179 284.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 697.00 | -2 125.00 | | -24 697.00 |
| |
| 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 | | | 542 126.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 542 126.00 | |
I4 DECREASES Grand Total | | | 542 126.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 542 126.00 | |
| |
| 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 | 92.00 | 92.00 | | 92.00 |
UL Receivables related to investments | 541 976.00 | | 541 976.00 | 541 976.00 |
UX Other trade receivables | 2 688.00 | 2 688.00 | | 2 688.00 |
VB VAT | 3.00 | 3.00 | | 3.00 |
VG Loans with a maturity of up to one year at origin | 50.00 | 50.00 | | 50.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 544 666.00 | 2 690.00 | 541 976.00 | 544 666.00 |
VW VAT | 550.00 | 550.00 | | 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 692.00 | 692.00 | | 692.00 |
| |
| 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) | 10 069.00 | 1 893.00 | | 10 069.00 |
ST Other accounts | 94 880.00 | 232.00 | | 94 880.00 |
YU External personnel | 28 000.00 | | | 28 000.00 |
YV Retrocessions of fees, commissions and brokerage | 38 250.00 | | | 38 250.00 |
YY Amount of VAT collected | 29 852.00 | | | 29 852.00 |
YZ Total deductible VAT on goods and services | 25 903.00 | | | 25 903.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 171 198.00 | 2 125.00 | | 171 198.00 |
