| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 506.00 | 3 506.00 | | 3 506.00 |
AF Concessions, Patents and Similar Rights | 2 400.00 | 2 400.00 | | 2 400.00 |
BF Loans | 75 000.00 | | 75 000.00 | 75 000.00 |
BJ TOTAL (I) | 99 406.00 | 5 906.00 | 93 500.00 | 99 406.00 |
BZ Other receivables | 2 148.00 | | 2 148.00 | 2 148.00 |
CF Cash and cash equivalents | 77 748.00 | | 77 748.00 | 77 748.00 |
CJ TOTAL (II) | 79 896.00 | | 79 896.00 | 79 896.00 |
CO Grand total (0 to V) | 179 302.00 | 5 906.00 | 173 396.00 | 179 302.00 |
CP Shares due in less than one year | 75 000.00 | | | 75 000.00 |
CU Other investments | 18 500.00 | | 18 500.00 | 18 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | -6 503.00 | 4 687.00 | | -6 503.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 287.00 | -11 189.00 | | -5 287.00 |
DL TOTAL (I) | 153 210.00 | 158 498.00 | | 153 210.00 |
DX Trade payables and related accounts | 7 116.00 | 7 055.00 | | 7 116.00 |
DY Tax and social security liabilities | | 1 553.00 | | |
EA Other liabilities | 13 069.00 | 13 069.00 | | 13 069.00 |
EC TOTAL (IV) | 20 185.00 | 21 677.00 | | 20 185.00 |
EE Grand total (I to V) | 173 396.00 | 180 175.00 | | 173 396.00 |
EG Accrued income and payables due within one year | 20 185.00 | 21 677.00 | | 20 185.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 287.00 | |
GF Total Operating Expenses (II) | | | 5 287.00 | |
GG - OPERATING RESULT (I - II) | | | -5 287.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 287.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 2 149.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 287.00 | 11 189.00 | | 5 287.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 287.00 | -11 189.00 | | -5 287.00 |
| |
| 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 | 99 406.00 | | | 99 406.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 506.00 | | | 3 506.00 |
I3 DECREASES Total Financial Fixed Assets | | | 93 500.00 | |
I4 DECREASES Grand Total | | | 99 406.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 506.00 | |
IO DECREASES Total including other intangible assets | | | 2 400.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 400.00 | | | 2 400.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 93 500.00 | | | 93 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 906.00 | | | 5 906.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 506.00 | | | 3 506.00 |
PE DEPRECIATION Total including other intangible assets | 2 400.00 | | | 2 400.00 |
| |
| 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 | 7 116.00 | 7 116.00 | | 7 116.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 069.00 | 13 069.00 | | 13 069.00 |
UP Loans | 75 000.00 | 75 000.00 | | 75 000.00 |
VM Income taxes | 2 148.00 | 2 148.00 | | 2 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 148.00 | 77 148.00 | | 77 148.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 185.00 | 20 185.00 | | 20 185.00 |
| |
| 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) | 5 089.00 | 8 755.00 | | 5 089.00 |
ST Other accounts | 198.00 | 285.00 | | 198.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 287.00 | 9 040.00 | | 5 287.00 |
