| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 63 761.00 | 1 814.00 | 61 947.00 | 63 761.00 |
BZ Other receivables | 43 997.00 | | 43 997.00 | 43 997.00 |
CF Cash and cash equivalents | 195 123.00 | | 195 123.00 | 195 123.00 |
CJ TOTAL (II) | 302 882.00 | 1 814.00 | 301 068.00 | 302 882.00 |
CO Grand total (0 to V) | 302 882.00 | 1 814.00 | 301 068.00 | 302 882.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -2 101 455.00 | | | -2 101 455.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 970.00 | | | -27 970.00 |
DL TOTAL (I) | -2 128 425.00 | | | -2 128 425.00 |
DX Trade payables and related accounts | 4 911.00 | | | 4 911.00 |
DY Tax and social security liabilities | 6 952.00 | | | 6 952.00 |
EA Other liabilities | 2 417 630.00 | | | 2 417 630.00 |
EC TOTAL (IV) | 2 429 493.00 | | | 2 429 493.00 |
EE Grand total (I to V) | 301 068.00 | | | 301 068.00 |
EG Accrued income and payables due within one year | 2 429 493.00 | | | 2 429 493.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 684.00 | | 684.00 | 684.00 |
FJ Net sales | 684.00 | | 684.00 | 684.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 800.00 | |
FR Total operating income (I) | | | 1 484.00 | |
FW Other purchases and external expenses | | | 24 408.00 | |
GF Total Operating Expenses (II) | | | 24 408.00 | |
GG - OPERATING RESULT (I - II) | | | -22 923.00 | |
GR Interest and similar expenses | | | 13.00 | |
GU Total financial expenses (VI) | | | 13.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 5 033.00 | | | 5 033.00 |
HH Total exceptional expenses (VIII) | 5 033.00 | | | 5 033.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 033.00 | | | -5 033.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 484.00 | | | 1 484.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 454.00 | | | 29 454.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 970.00 | | | -27 970.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 614.00 | | 800.00 | 2 614.00 |
7B Total provisions for depreciation | 2 614.00 | | 800.00 | 2 614.00 |
7C Grand total | 2 614.00 | | 800.00 | 2 614.00 |
UE of which provisions and reversals: - Operating | | | 800.00 | |
| |
| 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 | 4 911.00 | 4 911.00 | | 4 911.00 |
8C Staff and Related Accounts | 546.00 | 546.00 | | 546.00 |
8D Social Security and Other Social Organizations | 6 384.00 | 6 384.00 | | 6 384.00 |
UX Other trade receivables | 61 947.00 | 61 947.00 | | 61 947.00 |
VA Doubtful or disputed receivables | 1 814.00 | 1 814.00 | | 1 814.00 |
VI Group and Associates | 2 417 630.00 | 2 417 630.00 | | 2 417 630.00 |
VM Income taxes | 43 726.00 | 43 726.00 | | 43 726.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 271.00 | 271.00 | | 271.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 107 758.00 | 107 758.00 | | 107 758.00 |
VW VAT | 22.00 | 22.00 | | 22.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 429 493.00 | 2 429 493.00 | | 2 429 493.00 |
| |
| 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) | -1 196.00 | | | -1 196.00 |
ST Other accounts | 25 613.00 | | | 25 613.00 |
YT Subcontracting | 9.00 | | | 9.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 426.00 | | | 24 426.00 |
