| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 902.00 | 3 902.00 | | 3 902.00 |
BJ TOTAL (I) | 1 585 453.00 | 3 902.00 | 1 581 551.00 | 1 585 453.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 769 004.00 | | 769 004.00 | 769 004.00 |
CF Cash and cash equivalents | 547 871.00 | | 547 871.00 | 547 871.00 |
CH Prepaid expenses | 3 384.00 | | 3 384.00 | 3 384.00 |
CJ TOTAL (II) | 1 334 659.00 | | 1 334 659.00 | 1 334 659.00 |
CO Grand total (0 to V) | 2 920 112.00 | 3 902.00 | 2 916 211.00 | 2 920 112.00 |
CU Other investments | 1 581 551.00 | | 1 581 551.00 | 1 581 551.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | | | 1 000 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DH Retained earnings | 1 929 388.00 | | | 1 929 388.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 614.00 | | | -28 614.00 |
DL TOTAL (I) | 2 905 774.00 | | | 2 905 774.00 |
DU Loans and Debts from Credit Institutions (3) | 34.00 | | | 34.00 |
DY Tax and social security liabilities | 7 019.00 | | | 7 019.00 |
EB Prepaid income (2) | 3 384.00 | | | 3 384.00 |
EC TOTAL (IV) | 10 437.00 | | | 10 437.00 |
EE Grand total (I to V) | 2 916 211.00 | | | 2 916 211.00 |
EG Accrued income and payables due within one year | 10 437.00 | | | 10 437.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 719.00 | | 15 719.00 | 15 719.00 |
FJ Net sales | 15 719.00 | | 15 719.00 | 15 719.00 |
FR Total operating income (I) | | | 15 719.00 | |
FW Other purchases and external expenses | | | 7 216.00 | |
FX Taxes, duties, and similar payments | | | 3 896.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 12 825.00 | |
GF Total Operating Expenses (II) | | | 53 937.00 | |
GG - OPERATING RESULT (I - II) | | | -38 218.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | 9 603.00 | |
GP Total financial income (V) | | | 9 603.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 603.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 614.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 12 825.00 | | | 12 825.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 323.00 | | | 25 323.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 937.00 | | | 53 937.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 614.00 | | | -28 614.00 |
| |
| 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 | 1 585 453.00 | | | 1 585 453.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 581 551.00 | |
I4 DECREASES Grand Total | | | 1 585 453.00 | |
IO DECREASES Total including other intangible assets | | | 3 902.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 902.00 | | | 3 902.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 581 551.00 | | | 1 581 551.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 902.00 | | | 3 902.00 |
PE DEPRECIATION Total including other intangible assets | 3 902.00 | | | 3 902.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 63.00 | 63.00 | | 63.00 |
8D Social Security and Other Social Organizations | 3 755.00 | 3 755.00 | | 3 755.00 |
8L Deferred income | 3 384.00 | 3 384.00 | | 3 384.00 |
UX Other trade receivables | 14 400.00 | 14 400.00 | | 14 400.00 |
VB VAT | 559.00 | 559.00 | | 559.00 |
VC Group and associates | 768 445.00 | 768 445.00 | | 768 445.00 |
VH Loans with a maturity of more than one year at origin | 34.00 | 34.00 | | 34.00 |
VQ Other Taxes, Duties, and Similar Debts | 800.00 | 800.00 | | 800.00 |
VS Prepaid expenses | 3 384.00 | 3 384.00 | | 3 384.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 786 788.00 | 786 788.00 | | 786 788.00 |
VW VAT | 2 400.00 | 2 400.00 | | 2 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 437.00 | 10 437.00 | | 10 437.00 |
| |
| 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 | 3 896.00 | | | 3 896.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 197.00 | | | 2 197.00 |
ST Other accounts | 4 419.00 | | | 4 419.00 |
YT Subcontracting | 600.00 | | | 600.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 896.00 | | | 3 896.00 |
YY Amount of VAT collected | 2 400.00 | | | 2 400.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 216.00 | | | 7 216.00 |
