| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 60 980.00 | 60 980.00 | | 60 980.00 |
AT Other tangible assets | 4 116.00 | 4 116.00 | | 4 116.00 |
BH Other financial assets | 128.00 | | 128.00 | 128.00 |
BJ TOTAL (I) | 65 224.00 | 65 096.00 | 128.00 | 65 224.00 |
BZ Other receivables | 16 606.00 | | 16 606.00 | 16 606.00 |
CD Marketable securities | 28 417.00 | 21 711.00 | 6 706.00 | 28 417.00 |
CF Cash and cash equivalents | 86 119.00 | | 86 119.00 | 86 119.00 |
CH Prepaid expenses | 154.00 | | 154.00 | 154.00 |
CJ TOTAL (II) | 131 296.00 | 21 711.00 | 109 585.00 | 131 296.00 |
CO Grand total (0 to V) | 196 520.00 | 86 807.00 | 109 713.00 | 196 520.00 |
CP Shares due in less than one year | 128.00 | | | 128.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | 45 735.00 | | 45 735.00 |
DD Legal reserve (1) | 4 573.00 | 4 573.00 | | 4 573.00 |
DG Other reserves | 643 417.00 | 643 417.00 | | 643 417.00 |
DH Retained earnings | -622 763.00 | -595 607.00 | | -622 763.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 518.00 | -27 155.00 | | -26 518.00 |
DL TOTAL (I) | 44 445.00 | 70 962.00 | | 44 445.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 740.00 | 45 740.00 | | 45 740.00 |
DX Trade payables and related accounts | 15 563.00 | 12 550.00 | | 15 563.00 |
DY Tax and social security liabilities | 3 965.00 | 3 126.00 | | 3 965.00 |
EC TOTAL (IV) | 65 269.00 | 61 416.00 | | 65 269.00 |
EE Grand total (I to V) | 109 713.00 | 132 378.00 | | 109 713.00 |
EG Accrued income and payables due within one year | 65 269.00 | 61 416.00 | | 65 269.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 8 535.00 | |
FX Taxes, duties, and similar payments | | | 361.00 | |
FY Salaries and Wages | | | 15 274.00 | |
FZ Social Security Contributions | | | 3 011.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 27 181.00 | |
GG - OPERATING RESULT (I - II) | | | -27 181.00 | |
GL Other interest and similar income | | | 230.00 | |
GM Reversals of provisions and transfers of expenses | | | 22 144.00 | |
GP Total financial income (V) | | | 22 374.00 | |
GQ Financial allocations to depreciation and provisions | | | 21 711.00 | |
GU Total financial expenses (VI) | | | 21 711.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 663.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 518.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 262.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 374.00 | 22 278.00 | | 22 374.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 892.00 | 49 433.00 | | 48 892.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 518.00 | -27 155.00 | | -26 518.00 |
| |
| 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 | 65 220.00 | | 4.00 | 65 220.00 |
I3 DECREASES Total Financial Fixed Assets | | | 128.00 | |
I4 DECREASES Grand Total | | | 65 224.00 | |
IO DECREASES Total including other intangible assets | | | 60 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 116.00 | |
KD ACQUISITIONS Total including other intangible assets | 60 980.00 | | | 60 980.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 116.00 | | | 4 116.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 124.00 | | 4.00 | 124.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 096.00 | | | 65 096.00 |
PE DEPRECIATION Total including other intangible assets | 60 980.00 | | | 60 980.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 116.00 | | | 4 116.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 22 144.00 | 21 711.00 | 22 144.00 | 22 144.00 |
7B Total provisions for depreciation | 22 144.00 | 21 711.00 | 22 144.00 | 22 144.00 |
7C Grand total | 22 144.00 | 21 711.00 | 22 144.00 | 22 144.00 |
UG - Financial | | 21 711.00 | 22 144.00 | |
| |
| 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 | 15 563.00 | 15 563.00 | | 15 563.00 |
8C Staff and Related Accounts | 2 167.00 | 2 167.00 | | 2 167.00 |
8D Social Security and Other Social Organizations | 1 682.00 | 1 682.00 | | 1 682.00 |
UT Other financial assets | 128.00 | 128.00 | | 128.00 |
VI Group and Associates | 45 740.00 | 45 740.00 | | 45 740.00 |
VM Income taxes | 904.00 | | | 904.00 |
VQ Other Taxes, Duties, and Similar Debts | 116.00 | 116.00 | | 116.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 702.00 | | | 15 702.00 |
VS Prepaid expenses | -54.00 | | | -54.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 888.00 | 16 888.00 | | 16 888.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 269.00 | 65 269.00 | | 65 269.00 |
| |
| 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 | 206.00 | 193.00 | | 206.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 342.00 | 6 417.00 | | 6 342.00 |
ST Other accounts | 1 279.00 | 923.00 | | 1 279.00 |
XQ Rental, rental and co-ownership charges | 914.00 | 884.00 | | 914.00 |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
YW Business tax | 155.00 | 155.00 | | 155.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 361.00 | 348.00 | | 361.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 535.00 | 8 223.00 | | 8 535.00 |
