| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 94 361.00 | 37 902.00 | 56 459.00 | 94 361.00 |
BB Receivables related to investments | 117 811.00 | | 117 811.00 | 117 811.00 |
BJ TOTAL (I) | 212 173.00 | 37 902.00 | 174 271.00 | 212 173.00 |
BZ Other receivables | 4 414.00 | | 4 414.00 | 4 414.00 |
CF Cash and cash equivalents | 9 507.00 | | 9 507.00 | 9 507.00 |
CH Prepaid expenses | 162.00 | | 162.00 | 162.00 |
CJ TOTAL (II) | 14 084.00 | | 14 084.00 | 14 084.00 |
CO Grand total (0 to V) | 226 256.00 | 37 902.00 | 188 355.00 | 226 256.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 84 426.00 | 84 426.00 | | 84 426.00 |
DH Retained earnings | -52 381.00 | -39 507.00 | | -52 381.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 102.00 | -12 875.00 | | -15 102.00 |
DL TOTAL (I) | 18 042.00 | 33 145.00 | | 18 042.00 |
DU Loans and Debts from Credit Institutions (3) | 42 661.00 | 56 754.00 | | 42 661.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 529.00 | 46 434.00 | | 56 529.00 |
DX Trade payables and related accounts | 3 354.00 | 1 729.00 | | 3 354.00 |
DY Tax and social security liabilities | 13 427.00 | 13 507.00 | | 13 427.00 |
EA Other liabilities | 54 341.00 | 54 590.00 | | 54 341.00 |
EC TOTAL (IV) | 170 313.00 | 173 014.00 | | 170 313.00 |
EE Grand total (I to V) | 188 355.00 | 206 158.00 | | 188 355.00 |
EG Accrued income and payables due within one year | 170 313.00 | 144 596.00 | | 170 313.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 55 200.00 | | 55 200.00 | 55 200.00 |
FJ Net sales | 55 200.00 | | 55 200.00 | 55 200.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 297.00 | |
FQ Other income | | | 71.00 | |
FR Total operating income (I) | | | 55 568.00 | |
FW Other purchases and external expenses | | | 20 247.00 | |
FX Taxes, duties, and similar payments | | | 8 290.00 | |
FY Salaries and Wages | | | 10 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 872.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 57 412.00 | |
GG - OPERATING RESULT (I - II) | | | -1 844.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 378.00 | |
GP Total financial income (V) | | | 1 378.00 | |
GR Interest and similar expenses | | | 154.00 | |
GU Total financial expenses (VI) | | | 154.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 224.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -620.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | | | -135.00 |
HK Income tax | 14 347.00 | 9 653.00 | | 14 347.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 946.00 | 56 719.00 | | 56 946.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 048.00 | 69 594.00 | | 72 048.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 102.00 | -12 875.00 | | -15 102.00 |
| |
| 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 | 211 743.00 | | 2 895.00 | 211 743.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 517.00 | 117 812.00 | |
I4 DECREASES Grand Total | | 2 465.00 | 212 173.00 | |
IY DECREASES Total Tangible Fixed Assets | | 948.00 | 94 361.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 95 309.00 | | | 95 309.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 116 434.00 | | 2 895.00 | 116 434.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 978.00 | 18 872.00 | 948.00 | 19 978.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 978.00 | 18 872.00 | 948.00 | 19 978.00 |
| |
| 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 | 3 354.00 | 3 354.00 | | 3 354.00 |
8E Income Taxes | 4 693.00 | 4 693.00 | | 4 693.00 |
8K Other liabilities (including liabilities related to repo transactions) | 54 341.00 | 54 341.00 | | 54 341.00 |
UL Receivables related to investments | 117 811.00 | | 117 811.00 | 117 811.00 |
VB VAT | 540.00 | 540.00 | | 540.00 |
VH Loans with a maturity of more than one year at origin | 42 661.00 | 42 661.00 | | 42 661.00 |
VI Group and Associates | 56 529.00 | 56 529.00 | | 56 529.00 |
VK Loans repaid during the year | 14 092.00 | | | 14 092.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 850.00 | 7 850.00 | | 7 850.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 874.00 | 3 874.00 | | 3 874.00 |
VS Prepaid expenses | 162.00 | 162.00 | | 162.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 387.00 | 4 576.00 | 117 811.00 | 122 387.00 |
VW VAT | 884.00 | 884.00 | | 884.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 313.00 | 170 313.00 | | 170 313.00 |
| |
| 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 | 7 850.00 | | | 7 850.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 486.00 | | | 1 486.00 |
ST Other accounts | 21 075.00 | | | 21 075.00 |
YW Business tax | 441.00 | | | 441.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 291.00 | | | 8 291.00 |
YY Amount of VAT collected | 11 860.00 | | | 11 860.00 |
YZ Total deductible VAT on goods and services | 1 240.00 | | | 1 240.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 561.00 | | | 22 561.00 |
