| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 737.00 | 2 737.00 | | 2 737.00 |
BJ TOTAL (I) | 33 465.00 | 2 737.00 | 30 728.00 | 33 465.00 |
BX Customers and related accounts | 6 590.00 | | 6 590.00 | 6 590.00 |
BZ Other receivables | 566.00 | | 566.00 | 566.00 |
CD Marketable securities | 64 829.00 | | 64 829.00 | 64 829.00 |
CF Cash and cash equivalents | 13 897.00 | | 13 897.00 | 13 897.00 |
CJ TOTAL (II) | 85 883.00 | | 85 883.00 | 85 883.00 |
CO Grand total (0 to V) | 119 348.00 | 2 737.00 | 116 611.00 | 119 348.00 |
CU Other investments | 30 728.00 | | 30 728.00 | 30 728.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 123 000.00 | 123 000.00 | | 123 000.00 |
DD Legal reserve (1) | 8 195.00 | 8 195.00 | | 8 195.00 |
DH Retained earnings | -40 149.00 | -39 301.00 | | -40 149.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 693.00 | -848.00 | | 5 693.00 |
DL TOTAL (I) | 96 739.00 | 91 046.00 | | 96 739.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 511.00 | 97.00 | | 15 511.00 |
DX Trade payables and related accounts | 1 639.00 | 1 639.00 | | 1 639.00 |
DY Tax and social security liabilities | 2 673.00 | 2 512.00 | | 2 673.00 |
EA Other liabilities | 49.00 | 49.00 | | 49.00 |
EC TOTAL (IV) | 19 872.00 | 4 297.00 | | 19 872.00 |
EE Grand total (I to V) | 116 611.00 | 95 343.00 | | 116 611.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 400.00 | | 19 400.00 | 19 400.00 |
FJ Net sales | 19 400.00 | | 19 400.00 | 19 400.00 |
FO Operating subsidies | | | 7 210.00 | |
FR Total operating income (I) | | | 26 610.00 | |
FW Other purchases and external expenses | | | 10 064.00 | |
FY Salaries and Wages | | | 13 000.00 | |
FZ Social Security Contributions | | | 6 394.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 29 458.00 | |
GG - OPERATING RESULT (I - II) | | | -2 848.00 | |
GL Other interest and similar income | | | 794.00 | |
GO Net income from sales of marketable securities | | | 9 571.00 | |
GP Total financial income (V) | | | 10 365.00 | |
GR Interest and similar expenses | | | 113.00 | |
GT Net expenses on sales of marketable securities | | | 1 712.00 | |
GU Total financial expenses (VI) | | | 1 825.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 540.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 693.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 6 394.00 | 5 514.00 | | 6 394.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 975.00 | 28 135.00 | | 36 975.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 283.00 | 28 983.00 | | 31 283.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 693.00 | -848.00 | | 5 693.00 |
| |
| 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 | 33 465.00 | | | 33 465.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 728.00 | |
I4 DECREASES Grand Total | | | 33 465.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 737.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 737.00 | | | 2 737.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 728.00 | | | 30 728.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 737.00 | | | 2 737.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 737.00 | | | 2 737.00 |
| |
| 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 | 15 113.00 | 15 113.00 | | 15 113.00 |
8B Suppliers and Related Accounts | 1 639.00 | 1 639.00 | | 1 639.00 |
8D Social Security and Other Social Organizations | 1 499.00 | 1 499.00 | | 1 499.00 |
8K Other liabilities (including liabilities related to repo transactions) | 49.00 | 49.00 | | 49.00 |
UX Other trade receivables | 6 590.00 | | | 6 590.00 |
VB VAT | 566.00 | | | 566.00 |
VI Group and Associates | 398.00 | 398.00 | | 398.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 157.00 | 7 157.00 | | 7 157.00 |
VW VAT | 1 174.00 | 1 174.00 | | 1 174.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 872.00 | 19 872.00 | | 19 872.00 |
| |
| 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) | 1 423.00 | 1 424.00 | | 1 423.00 |
ST Other accounts | 5 676.00 | 5 888.00 | | 5 676.00 |
XQ Rental, rental and co-ownership charges | 2 964.00 | 2 964.00 | | 2 964.00 |
YY Amount of VAT collected | 3 300.00 | 3 135.00 | | 3 300.00 |
YZ Total deductible VAT on goods and services | 884.00 | 865.00 | | 884.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 064.00 | 10 276.00 | | 10 064.00 |
