| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BH Other financial assets | | | | |
BJ TOTAL (I) | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 123 247.00 | | 123 247.00 | 123 247.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 123 247.00 | | 123 247.00 | 123 247.00 |
CO Grand total (0 to V) | 123 247.00 | | 123 247.00 | 123 247.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 86 000.00 | 86 000.00 | | 86 000.00 |
DD Legal reserve (1) | 8 600.00 | 8 600.00 | | 8 600.00 |
DG Other reserves | 48 000.00 | 118 000.00 | | 48 000.00 |
DH Retained earnings | 942.00 | 746.00 | | 942.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 295.00 | -69 804.00 | | -20 295.00 |
DL TOTAL (I) | 123 247.00 | 143 542.00 | | 123 247.00 |
DX Trade payables and related accounts | | 22 157.00 | | |
DY Tax and social security liabilities | | 5 927.00 | | |
EA Other liabilities | | 10 676.00 | | |
EC TOTAL (IV) | | 38 760.00 | | |
EE Grand total (I to V) | 123 247.00 | 182 303.00 | | 123 247.00 |
EG Accrued income and payables due within one year | | 38 760.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 20 620.00 | |
FR Total operating income (I) | | | 20 620.00 | |
FW Other purchases and external expenses | | | 411.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 275.00 | |
GE Other Expenses | | | 40 343.00 | |
GF Total Operating Expenses (II) | | | 41 029.00 | |
GG - OPERATING RESULT (I - II) | | | -20 409.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 409.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 647.00 | 510.00 | | 1 647.00 |
HD Total exceptional income (VII) | 1 647.00 | 510.00 | | 1 647.00 |
HE Exceptional expenses on management operations | | 376.00 | | |
HF Exceptional expenses on capital transactions | 1 533.00 | | | 1 533.00 |
HH Total exceptional expenses (VIII) | 1 533.00 | 376.00 | | 1 533.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 114.00 | 133.00 | | 114.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 267.00 | 510.00 | | 22 267.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 562.00 | 70 314.00 | | 42 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 295.00 | -69 804.00 | | -20 295.00 |
| |
| 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 | 28 020.00 | | | 28 020.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 800.00 | |
I4 DECREASES Grand Total | | 26 220.00 | 1 800.00 | |
IO DECREASES Total including other intangible assets | | 660.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 25 560.00 | | |
KD ACQUISITIONS Total including other intangible assets | 660.00 | | | 660.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 560.00 | | | 25 560.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 800.00 | | | 1 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 412.00 | 275.00 | 24 687.00 | 24 412.00 |
PE DEPRECIATION Total including other intangible assets | 660.00 | | 660.00 | 660.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 752.00 | 275.00 | 24 027.00 | 23 752.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 5 802.00 | 5 802.00 | | 5 802.00 |
VC Group and associates | 59 068.00 | 59 068.00 | | 59 068.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 58 377.00 | 58 377.00 | | 58 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123 247.00 | 123 247.00 | | 123 247.00 |
| |
| 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) | 252.00 | 2 154.00 | | 252.00 |
ST Other accounts | 104.00 | 2 212.00 | | 104.00 |
XQ Rental, rental and co-ownership charges | 55.00 | 5 415.00 | | 55.00 |
YZ Total deductible VAT on goods and services | 50.00 | 756.00 | | 50.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 411.00 | 9 781.00 | | 411.00 |
