| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 600.00 | 1 600.00 | | 1 600.00 |
BJ TOTAL (I) | 1 012 882.00 | 1 600.00 | 1 011 282.00 | 1 012 882.00 |
BZ Other receivables | 67 501.00 | | 67 501.00 | 67 501.00 |
CF Cash and cash equivalents | 2 550.00 | | 2 550.00 | 2 550.00 |
CH Prepaid expenses | 110.00 | | 110.00 | 110.00 |
CJ TOTAL (II) | 70 160.00 | | 70 160.00 | 70 160.00 |
CO Grand total (0 to V) | 1 083 043.00 | 1 600.00 | 1 081 443.00 | 1 083 043.00 |
CU Other investments | 1 011 282.00 | | 1 011 282.00 | 1 011 282.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 12 593.00 | 12 593.00 | | 12 593.00 |
DG Other reserves | 239 271.00 | 239 271.00 | | 239 271.00 |
DH Retained earnings | -22 594.00 | -12 045.00 | | -22 594.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 790.00 | -10 549.00 | | -12 790.00 |
DK Regulated provisions | 9 425.00 | 7 555.00 | | 9 425.00 |
DL TOTAL (I) | 525 905.00 | 536 825.00 | | 525 905.00 |
DU Loans and Debts from Credit Institutions (3) | 525 189.00 | 608 224.00 | | 525 189.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 577.00 | 22 939.00 | | 25 577.00 |
DX Trade payables and related accounts | 3 785.00 | 4 092.00 | | 3 785.00 |
DY Tax and social security liabilities | 987.00 | 3 100.00 | | 987.00 |
EC TOTAL (IV) | 555 538.00 | 638 355.00 | | 555 538.00 |
EE Grand total (I to V) | 1 081 443.00 | 1 175 181.00 | | 1 081 443.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 858.00 | |
FZ Social Security Contributions | | | 1 275.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 307.00 | |
GF Total Operating Expenses (II) | | | 8 440.00 | |
GG - OPERATING RESULT (I - II) | | | -8 439.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 202.00 | |
GP Total financial income (V) | | | 1 202.00 | |
GR Interest and similar expenses | | | 8 658.00 | |
GU Total financial expenses (VI) | | | 8 658.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 456.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 895.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 275.00 | 1 275.00 | | 1 275.00 |
HG Exceptional depreciation and provisions | 1 870.00 | 1 885.00 | | 1 870.00 |
HH Total exceptional expenses (VIII) | 1 870.00 | 1 885.00 | | 1 870.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 870.00 | -1 885.00 | | -1 870.00 |
HK Income tax | -4 974.00 | -4 740.00 | | -4 974.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 203.00 | 3 039.00 | | 1 203.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 993.00 | 13 588.00 | | 13 993.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 790.00 | -10 549.00 | | -12 790.00 |
| |
| 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 | 1 008 097.00 | | 4 785.00 | 1 008 097.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 600.00 | | | 1 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 011 282.00 | |
I4 DECREASES Grand Total | | | 1 012 882.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 006 497.00 | | 4 785.00 | 1 006 497.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 293.00 | 307.00 | | 1 293.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 293.00 | 307.00 | | 1 293.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 555.00 | 1 870.00 | | 7 555.00 |
7C Grand total | 7 555.00 | 1 870.00 | | 7 555.00 |
UJ - Exceptional | | 1 870.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 22 923.00 | 22 923.00 | | 22 923.00 |
8B Suppliers and Related Accounts | 3 785.00 | 3 785.00 | | 3 785.00 |
8C Staff and Related Accounts | 987.00 | 987.00 | | 987.00 |
VC Group and associates | 64 170.00 | 64 170.00 | | 64 170.00 |
VH Loans with a maturity of more than one year at origin | 525 188.00 | 84 288.00 | 350 060.00 | 525 188.00 |
VI Group and Associates | 2 654.00 | 2 654.00 | | 2 654.00 |
VM Income taxes | 3 331.00 | 3 331.00 | | 3 331.00 |
VS Prepaid expenses | 110.00 | 110.00 | | 110.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 610.00 | 67 610.00 | | 67 610.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 555 538.00 | 114 638.00 | 350 060.00 | 555 538.00 |
| |
| 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) | 4 652.00 | 2 776.00 | | 4 652.00 |
ST Other accounts | 2 206.00 | 2 181.00 | | 2 206.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 858.00 | 4 956.00 | | 6 858.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
