| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | | |
AT Other tangible assets | 3 715.00 | 3 715.00 | | 3 715.00 |
BJ TOTAL (I) | 7 596 917.00 | 3 715.00 | 7 593 202.00 | 7 596 917.00 |
BZ Other receivables | 2.00 | | 2.00 | 2.00 |
CD Marketable securities | 470 281.00 | 1 166.00 | 469 116.00 | 470 281.00 |
CF Cash and cash equivalents | 18 108.00 | | 18 108.00 | 18 108.00 |
CJ TOTAL (II) | 488 392.00 | 1 166.00 | 487 226.00 | 488 392.00 |
CO Grand total (0 to V) | 8 085 309.00 | 4 880.00 | 8 080 429.00 | 8 085 309.00 |
CU Other investments | 7 593 202.00 | | 7 593 202.00 | 7 593 202.00 |
CX Development or Research and Development Expenses | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 604 586.00 | | | 7 604 586.00 |
DD Legal reserve (1) | 192 126.00 | | | 192 126.00 |
DG Other reserves | 275 356.00 | | | 275 356.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 689.00 | | | -7 689.00 |
DL TOTAL (I) | 8 064 380.00 | | | 8 064 380.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 100.00 | | | 2 100.00 |
DX Trade payables and related accounts | 13 949.00 | | | 13 949.00 |
EC TOTAL (IV) | 16 049.00 | | | 16 049.00 |
EE Grand total (I to V) | 8 080 429.00 | | | 8 080 429.00 |
EG Accrued income and payables due within one year | 16 049.00 | | | 16 049.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 350.00 | |
FX Taxes, duties, and similar payments | | | 188.00 | |
GF Total Operating Expenses (II) | | | 7 538.00 | |
GG - OPERATING RESULT (I - II) | | | -7 538.00 | |
GO Net income from sales of marketable securities | | | -142.00 | |
GP Total financial income (V) | | | -142.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 142.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 680.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 9.00 | | | 9.00 |
HH Total exceptional expenses (VIII) | 9.00 | | | 9.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9.00 | | | -9.00 |
HL TOTAL REVENUE (I + III + V + VII) | -142.00 | | | -142.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 547.00 | | | 7 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 689.00 | | | -7 689.00 |
| |
| 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 | 7 596 917.00 | | | 7 596 917.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 593 202.00 | |
I4 DECREASES Grand Total | | | 7 596 917.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 715.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 715.00 | | | 3 715.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 593 202.00 | | | 7 593 202.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 715.00 | | | 3 715.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 715.00 | | | 3 715.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 166.00 | | | 1 166.00 |
7B Total provisions for depreciation | 1 166.00 | | | 1 166.00 |
7C Grand total | 1 166.00 | | | 1 166.00 |
| |
| 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 | 13 949.00 | 13 949.00 | | 13 949.00 |
VC Group and associates | 2.00 | 2.00 | | 2.00 |
VI Group and Associates | 2 100.00 | 2 100.00 | | 2 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2.00 | 2.00 | | 2.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 049.00 | 16 049.00 | | 16 049.00 |
| |
| 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 | 188.00 | | | 188.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 006.00 | | | 4 006.00 |
ST Other accounts | 10.00 | | | 10.00 |
YT Subcontracting | 3 334.00 | | | 3 334.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 188.00 | | | 188.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 350.00 | | | 7 350.00 |
