| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 86 297.00 | | 86 297.00 | 86 297.00 |
CF Cash and cash equivalents | 105 245.00 | | 105 245.00 | 105 245.00 |
CJ TOTAL (II) | 191 542.00 | | 191 542.00 | 191 542.00 |
CO Grand total (0 to V) | 191 542.00 | | 191 542.00 | 191 542.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | | | 3 811.00 |
DH Retained earnings | -5 889.00 | | | -5 889.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 775.00 | | | 94 775.00 |
DL TOTAL (I) | 130 809.00 | | | 130 809.00 |
DP Provisions for Risks | 5 000.00 | | | 5 000.00 |
DR TOTAL (IV) | 5 000.00 | | | 5 000.00 |
DU Loans and Debts from Credit Institutions (3) | 382.00 | | | 382.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 000.00 | | | 48 000.00 |
DX Trade payables and related accounts | 7 351.00 | | | 7 351.00 |
EC TOTAL (IV) | 55 733.00 | | | 55 733.00 |
EE Grand total (I to V) | 191 542.00 | | | 191 542.00 |
EG Accrued income and payables due within one year | 55 733.00 | | | 55 733.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 382.00 | | | 382.00 |
| |
| 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 | | | 25 102.00 | |
FR Total operating income (I) | | | 25 102.00 | |
FW Other purchases and external expenses | | | 16 403.00 | |
GE Other Expenses | | | 25 102.00 | |
GF Total Operating Expenses (II) | | | 41 505.00 | |
GG - OPERATING RESULT (I - II) | | | -16 403.00 | |
GR Interest and similar expenses | | | 1 313.00 | |
GU Total financial expenses (VI) | | | 1 313.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 313.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 716.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 262 690.00 | | | 262 690.00 |
HD Total exceptional income (VII) | 262 690.00 | | | 262 690.00 |
HF Exceptional expenses on capital transactions | 145 199.00 | | | 145 199.00 |
HG Exceptional depreciation and provisions | 5 000.00 | | | 5 000.00 |
HH Total exceptional expenses (VIII) | 150 199.00 | | | 150 199.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 112 491.00 | | | 112 491.00 |
HL TOTAL REVENUE (I + III + V + VII) | 287 792.00 | | | 287 792.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 193 017.00 | | | 193 017.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 775.00 | | | 94 775.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 262 690.00 | 5 000.00 | 262 690.00 | 262 690.00 |
6T Receivables | 25 102.00 | | 25 102.00 | 25 102.00 |
7B Total provisions for depreciation | 25 102.00 | | 25 102.00 | 25 102.00 |
7C Grand total | 287 792.00 | 5 000.00 | 287 792.00 | 287 792.00 |
UE of which provisions and reversals: - Operating | | | 25 102.00 | |
UJ - Exceptional | | 5 000.00 | 262 690.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 48 000.00 | 48 000.00 | | 48 000.00 |
8B Suppliers and Related Accounts | 7 351.00 | 7 351.00 | | 7 351.00 |
VB VAT | 33 176.00 | 33 176.00 | | 33 176.00 |
VG Loans with a maturity of up to one year at origin | 382.00 | 382.00 | | 382.00 |
VM Income taxes | 4 772.00 | 4 772.00 | | 4 772.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 48 349.00 | 48 349.00 | | 48 349.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 297.00 | 86 297.00 | | 86 297.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 733.00 | 55 733.00 | | 55 733.00 |
| |
| 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) | 14 069.00 | | | 14 069.00 |
ST Other accounts | 2 334.00 | | | 2 334.00 |
YZ Total deductible VAT on goods and services | 2 366.00 | | | 2 366.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 403.00 | | | 16 403.00 |
