| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 360 290.00 | 9 825.00 | 350 466.00 | 360 290.00 |
AV Fixed assets in progress | 46 595.00 | | 46 595.00 | 46 595.00 |
BJ TOTAL (I) | 406 885.00 | 9 825.00 | 397 060.00 | 406 885.00 |
BX Customers and related accounts | 11 383.00 | | 11 383.00 | 11 383.00 |
BZ Other receivables | 8 044.00 | | 8 044.00 | 8 044.00 |
CF Cash and cash equivalents | 7 097.00 | | 7 097.00 | 7 097.00 |
CH Prepaid expenses | 1 780.00 | | 1 780.00 | 1 780.00 |
CJ TOTAL (II) | 28 303.00 | | 28 303.00 | 28 303.00 |
CO Grand total (0 to V) | 435 188.00 | 9 825.00 | 425 364.00 | 435 188.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 79 900.00 | | | 79 900.00 |
DH Retained earnings | -3 389.00 | | | -3 389.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 878.00 | | | -6 878.00 |
DJ Investment subsidies | 83 914.00 | | | 83 914.00 |
DL TOTAL (I) | 153 547.00 | | | 153 547.00 |
DU Loans and Debts from Credit Institutions (3) | 244 500.00 | | | 244 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 000.00 | | | 22 000.00 |
DX Trade payables and related accounts | 5 316.00 | | | 5 316.00 |
EC TOTAL (IV) | 271 816.00 | | | 271 816.00 |
EE Grand total (I to V) | 425 364.00 | | | 425 364.00 |
EG Accrued income and payables due within one year | 53 281.00 | | | 53 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 11 383.00 | | 11 383.00 | 11 383.00 |
FJ Net sales | 11 383.00 | | 11 383.00 | 11 383.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 11 383.00 | |
FW Other purchases and external expenses | | | 8 674.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 825.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 18 501.00 | |
GG - OPERATING RESULT (I - II) | | | -7 118.00 | |
GR Interest and similar expenses | | | 2 112.00 | |
GU Total financial expenses (VI) | | | 2 112.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 112.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 230.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 352.00 | | | 2 352.00 |
HD Total exceptional income (VII) | 2 352.00 | | | 2 352.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 352.00 | | | 2 352.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 736.00 | | | 13 736.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 613.00 | | | 20 613.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 878.00 | | | -6 878.00 |
| |
| 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 | 158 946.00 | | 621 192.00 | 158 946.00 |
I4 DECREASES Grand Total | | 373 253.00 | 406 885.00 | |
IY DECREASES Total Tangible Fixed Assets | | 373 253.00 | 406 885.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 158 946.00 | | 621 192.00 | 158 946.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 9 825.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 9 825.00 | | |
| |
| 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 | 5 316.00 | 5 316.00 | | 5 316.00 |
UX Other trade receivables | 11 383.00 | 11 383.00 | | 11 383.00 |
VB VAT | 4 872.00 | 4 872.00 | | 4 872.00 |
VH Loans with a maturity of more than one year at origin | 244 500.00 | 25 965.00 | 103 893.00 | 244 500.00 |
VI Group and Associates | 22 000.00 | 22 000.00 | | 22 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 172.00 | 3 172.00 | | 3 172.00 |
VS Prepaid expenses | 1 780.00 | 1 780.00 | | 1 780.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 207.00 | 21 207.00 | | 21 207.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 271 816.00 | 53 281.00 | 103 893.00 | 271 816.00 |
| |
| 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) | 3 670.00 | | | 3 670.00 |
ST Other accounts | 3 448.00 | | | 3 448.00 |
XQ Rental, rental and co-ownership charges | 1 555.00 | | | 1 555.00 |
YZ Total deductible VAT on goods and services | 906.00 | | | 906.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 674.00 | | | 8 674.00 |
