| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 392.00 | 1 392.00 | | 1 392.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 3 234.00 | 1 392.00 | 1 842.00 | 3 234.00 |
CF Cash and cash equivalents | 112 803.00 | | 112 803.00 | 112 803.00 |
CJ TOTAL (II) | 112 803.00 | | 112 803.00 | 112 803.00 |
CO Grand total (0 to V) | 116 037.00 | 1 392.00 | 114 645.00 | 116 037.00 |
CU Other investments | 1 812.00 | | 1 812.00 | 1 812.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 522.00 | | | 46 522.00 |
DD Legal reserve (1) | 4 642.00 | | | 4 642.00 |
DG Other reserves | 53 074.00 | | | 53 074.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 650.00 | | | -4 650.00 |
DL TOTAL (I) | 99 588.00 | | | 99 588.00 |
DU Loans and Debts from Credit Institutions (3) | 6.00 | | | 6.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 051.00 | | | 15 051.00 |
EC TOTAL (IV) | 15 057.00 | | | 15 057.00 |
EE Grand total (I to V) | 114 645.00 | | | 114 645.00 |
EG Accrued income and payables due within one year | 15 057.00 | | | 15 057.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6.00 | | | 6.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 141.00 | |
GF Total Operating Expenses (II) | | | 6 141.00 | |
GG - OPERATING RESULT (I - II) | | | -6 141.00 | |
GL Other interest and similar income | | | 989.00 | |
GP Total financial income (V) | | | 989.00 | |
GT Net expenses on sales of marketable securities | | | 500.00 | |
GU Total financial expenses (VI) | | | 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 489.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 652.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | | | 2.00 |
HB Exceptional income from capital transactions | 1 000.00 | | | 1 000.00 |
HD Total exceptional income (VII) | 1 002.00 | | | 1 002.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 002.00 | | | 1 002.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 991.00 | | | 1 991.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 641.00 | | | 6 641.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 650.00 | | | -4 650.00 |
| |
| 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 | 6 326.00 | | | 6 326.00 |
I3 DECREASES Total Financial Fixed Assets | | 500.00 | 1 842.00 | |
I4 DECREASES Grand Total | | 3 092.00 | 3 234.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 592.00 | 1 392.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 984.00 | | | 3 984.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 342.00 | | | 2 342.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 984.00 | | 2 592.00 | 3 984.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 984.00 | | 2 592.00 | 3 984.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
VG Loans with a maturity of up to one year at origin | 6.00 | 6.00 | | 6.00 |
VI Group and Associates | 15 051.00 | 15 051.00 | | 15 051.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30.00 | | 30.00 | 30.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 057.00 | 15 057.00 | | 15 057.00 |
| |
| 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) | 48.00 | | | 48.00 |
ST Other accounts | 6 093.00 | | | 6 093.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 141.00 | | | 6 141.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
