| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 454.00 | 6 454.00 | | 6 454.00 |
BJ TOTAL (I) | 26 254.00 | 6 454.00 | 19 800.00 | 26 254.00 |
BZ Other receivables | 58 049.00 | 58 049.00 | 1.00 | 58 049.00 |
CF Cash and cash equivalents | 398.00 | | 398.00 | 398.00 |
CJ TOTAL (II) | 58 447.00 | 58 049.00 | 398.00 | 58 447.00 |
CO Grand total (0 to V) | 84 701.00 | 64 503.00 | 20 198.00 | 84 701.00 |
CU Other investments | 19 800.00 | | 19 800.00 | 19 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 640.00 | | | 64 640.00 |
DB Share, merger, contribution premiums, etc. | 6 044 193.00 | | | 6 044 193.00 |
DH Retained earnings | -6 353 091.00 | | | -6 353 091.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -33 794.00 | | | -33 794.00 |
DL TOTAL (I) | -278 052.00 | | | -278 052.00 |
DU Loans and Debts from Credit Institutions (3) | 105.00 | | | 105.00 |
DV Miscellaneous Loans and Financial Debts (4) | 287 598.00 | | | 287 598.00 |
DX Trade payables and related accounts | 10 430.00 | | | 10 430.00 |
DY Tax and social security liabilities | 117.00 | | | 117.00 |
EC TOTAL (IV) | 298 250.00 | | | 298 250.00 |
EE Grand total (I to V) | 20 198.00 | | | 20 198.00 |
EG Accrued income and payables due within one year | 298 250.00 | | | 298 250.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 105.00 | | | 105.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 230.00 | | 1 230.00 | 1 230.00 |
FJ Net sales | 1 230.00 | | 1 230.00 | 1 230.00 |
FR Total operating income (I) | | | 1 230.00 | |
FW Other purchases and external expenses | | | 9 181.00 | |
GF Total Operating Expenses (II) | | | 9 181.00 | |
GG - OPERATING RESULT (I - II) | | | -7 951.00 | |
GL Other interest and similar income | | | 622.00 | |
GP Total financial income (V) | | | 622.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 992.00 | |
GR Interest and similar expenses | | | 21 474.00 | |
GU Total financial expenses (VI) | | | 26 465.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25 844.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 794.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 852.00 | | | 1 852.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 646.00 | | | 35 646.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -33 794.00 | | | -33 794.00 |
| |
| 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 | 26 254.00 | | | 26 254.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 800.00 | |
I4 DECREASES Grand Total | | | 26 254.00 | |
IO DECREASES Total including other intangible assets | | | 6 454.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 454.00 | | | 6 454.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 800.00 | | | 19 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 454.00 | | | 6 454.00 |
PE DEPRECIATION Total including other intangible assets | 6 454.00 | | | 6 454.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 53 057.00 | 4 992.00 | | 53 057.00 |
7B Total provisions for depreciation | 53 057.00 | 4 992.00 | | 53 057.00 |
7C Grand total | 53 057.00 | 4 992.00 | | 53 057.00 |
| |
| 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 | 10 430.00 | 10 430.00 | | 10 430.00 |
VB VAT | 1.00 | 1.00 | | 1.00 |
VC Group and associates | 58 049.00 | 58 049.00 | | 58 049.00 |
VH Loans with a maturity of more than one year at origin | 105.00 | 105.00 | | 105.00 |
VI Group and Associates | 287 598.00 | 287 598.00 | | 287 598.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 049.00 | 58 049.00 | | 58 049.00 |
VW VAT | 117.00 | 117.00 | | 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 298 250.00 | 298 250.00 | | 298 250.00 |
| |
| 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) | 4 815.00 | | | 4 815.00 |
ST Other accounts | 2 858.00 | | | 2 858.00 |
YU External personnel | 1 508.00 | | | 1 508.00 |
YY Amount of VAT collected | 246.00 | | | 246.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 181.00 | | | 9 181.00 |
