| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 32 963.00 | 31 326.00 | 1 637.00 | 32 963.00 |
AT Other tangible assets | 34 903.00 | 29 980.00 | 4 923.00 | 34 903.00 |
BH Other financial assets | 4 897.00 | | 4 897.00 | 4 897.00 |
BJ TOTAL (I) | 74 992.00 | 61 306.00 | 13 686.00 | 74 992.00 |
BX Customers and related accounts | 1 072.00 | 893.00 | 179.00 | 1 072.00 |
BZ Other receivables | 847 342.00 | | 847 342.00 | 847 342.00 |
CF Cash and cash equivalents | 1 059 579.00 | | 1 059 579.00 | 1 059 579.00 |
CH Prepaid expenses | 4 024.00 | | 4 024.00 | 4 024.00 |
CJ TOTAL (II) | 1 912 017.00 | 893.00 | 1 911 124.00 | 1 912 017.00 |
CO Grand total (0 to V) | 1 987 009.00 | 62 199.00 | 1 924 810.00 | 1 987 009.00 |
CU Other investments | 2 230.00 | | 2 230.00 | 2 230.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 359 250.00 | | | 359 250.00 |
DD Legal reserve (1) | 46 497.00 | | | 46 497.00 |
DH Retained earnings | -565 363.00 | | | -565 363.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 355.00 | | | 1 355.00 |
DL TOTAL (I) | -158 260.00 | | | -158 260.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 045 895.00 | | | 2 045 895.00 |
DX Trade payables and related accounts | 19 295.00 | | | 19 295.00 |
DY Tax and social security liabilities | 234.00 | | | 234.00 |
EA Other liabilities | 17 647.00 | | | 17 647.00 |
EC TOTAL (IV) | 2 083 070.00 | | | 2 083 070.00 |
EE Grand total (I to V) | 1 924 810.00 | | | 1 924 810.00 |
EG Accrued income and payables due within one year | 2 083 070.00 | | | 2 083 070.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 87 757.00 | |
FX Taxes, duties, and similar payments | | | 55.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 19 928.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 045.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 893.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 143 689.00 | |
GG - OPERATING RESULT (I - II) | | | -143 689.00 | |
GH Attributed profit or transferred loss (III) | | | 3 908.00 | |
GI Supported loss or transferred profit (IV) | | | 36 598.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 186 575.00 | |
GL Other interest and similar income | | | 6 525.00 | |
GP Total financial income (V) | | | 193 100.00 | |
GR Interest and similar expenses | | | 20 359.00 | |
GU Total financial expenses (VI) | | | 20 359.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 172 741.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 19 928.00 | | | 19 928.00 |
HB Exceptional income from capital transactions | 4 573.00 | | | 4 573.00 |
HD Total exceptional income (VII) | 4 573.00 | | | 4 573.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 573.00 | | | 4 573.00 |
HK Income tax | -420.00 | | | -420.00 |
HL TOTAL REVENUE (I + III + V + VII) | 201 582.00 | | | 201 582.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 200 226.00 | | | 200 226.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 355.00 | | | 1 355.00 |
HP References: Equipment leasing | 1 106.00 | | | 1 106.00 |
| |
| 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 | 74 992.00 | | | 74 992.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 127.00 | |
I4 DECREASES Grand Total | | | 74 992.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 67 865.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 67 865.00 | | | 67 865.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 127.00 | | | 7 127.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 261.00 | 5 045.00 | | 56 261.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 261.00 | 5 045.00 | | 56 261.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 893.00 | | |
7B Total provisions for depreciation | | 893.00 | | |
7C Grand total | | 893.00 | | |
UE of which provisions and reversals: - Operating | | 893.00 | | |
| |
| 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 | 19 295.00 | 19 295.00 | | 19 295.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 647.00 | 17 647.00 | | 17 647.00 |
UT Other financial assets | 4 897.00 | | 4 897.00 | 4 897.00 |
VA Doubtful or disputed receivables | 1 072.00 | 1 072.00 | | 1 072.00 |
VB VAT | 36 249.00 | 36 249.00 | | 36 249.00 |
VC Group and associates | 810 673.00 | 810 673.00 | | 810 673.00 |
VI Group and Associates | 2 045 895.00 | 2 045 895.00 | | 2 045 895.00 |
VM Income taxes | 420.00 | 420.00 | | 420.00 |
VQ Other Taxes, Duties, and Similar Debts | 55.00 | 55.00 | | 55.00 |
VS Prepaid expenses | 4 024.00 | 4 024.00 | | 4 024.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 857 335.00 | 852 438.00 | 4 897.00 | 857 335.00 |
VW VAT | 179.00 | 179.00 | | 179.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 083 070.00 | 2 083 070.00 | | 2 083 070.00 |
| |
| 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 | 55.00 | | | 55.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 58 705.00 | | | 58 705.00 |
ST Other accounts | 12 333.00 | | | 12 333.00 |
XQ Rental, rental and co-ownership charges | 16 720.00 | | | 16 720.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 55.00 | | | 55.00 |
YZ Total deductible VAT on goods and services | 12 957.00 | | | 12 957.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 87 757.00 | | | 87 757.00 |
