| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 902.00 | 18 354.00 | 548.00 | 18 902.00 |
BJ TOTAL (I) | 18 902.00 | 18 354.00 | 548.00 | 18 902.00 |
BX Customers and related accounts | 23.00 | | 23.00 | 23.00 |
BZ Other receivables | 5 361.00 | | 5 361.00 | 5 361.00 |
CF Cash and cash equivalents | 8 443.00 | | 8 443.00 | 8 443.00 |
CJ TOTAL (II) | 13 827.00 | | 13 827.00 | 13 827.00 |
CO Grand total (0 to V) | 32 728.00 | 18 354.00 | 14 374.00 | 32 728.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 234 369.00 | 234 369.00 | | 234 369.00 |
DD Legal reserve (1) | 5 812.00 | 5 812.00 | | 5 812.00 |
DH Retained earnings | -334 527.00 | -319 913.00 | | -334 527.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 235.00 | -14 614.00 | | -20 235.00 |
DL TOTAL (I) | -114 582.00 | -94 347.00 | | -114 582.00 |
DU Loans and Debts from Credit Institutions (3) | 153.00 | 69.00 | | 153.00 |
DV Miscellaneous Loans and Financial Debts (4) | 127 480.00 | 109 443.00 | | 127 480.00 |
DX Trade payables and related accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
DY Tax and social security liabilities | 4.00 | 4.00 | | 4.00 |
EC TOTAL (IV) | 128 957.00 | 110 835.00 | | 128 957.00 |
EE Grand total (I to V) | 14 374.00 | 16 489.00 | | 14 374.00 |
EG Accrued income and payables due within one year | 128 957.00 | 110 835.00 | | 128 957.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 153.00 | 69.00 | | 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 19 143.00 | |
FX Taxes, duties, and similar payments | | | 622.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 471.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 20 236.00 | |
GG - OPERATING RESULT (I - II) | | | -20 235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 235.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 22.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 236.00 | 14 636.00 | | 20 236.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 235.00 | -14 614.00 | | -20 235.00 |
| |
| 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 | 18 902.00 | | | 18 902.00 |
I4 DECREASES Grand Total | | | 18 902.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 902.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 902.00 | | | 18 902.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 883.00 | 471.00 | | 17 883.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 883.00 | 471.00 | | 17 883.00 |
| |
| 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 | 1 320.00 | 1 320.00 | | 1 320.00 |
UX Other trade receivables | 23.00 | 23.00 | | 23.00 |
VB VAT | 5 361.00 | 5 361.00 | | 5 361.00 |
VG Loans with a maturity of up to one year at origin | 153.00 | 153.00 | | 153.00 |
VI Group and Associates | 127 480.00 | 127 480.00 | | 127 480.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 384.00 | 5 384.00 | | 5 384.00 |
VW VAT | 4.00 | 4.00 | | 4.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 128 957.00 | 128 957.00 | | 128 957.00 |
| |
| 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 | 463.00 | 1 205.00 | | 463.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 146.00 | 1 100.00 | | 1 146.00 |
ST Other accounts | 16 791.00 | 11 744.00 | | 16 791.00 |
XQ Rental, rental and co-ownership charges | 1 205.00 | | | 1 205.00 |
YT Subcontracting | | 192.00 | | |
YW Business tax | 159.00 | | | 159.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 622.00 | 1 205.00 | | 622.00 |
YY Amount of VAT collected | | 4.00 | | |
YZ Total deductible VAT on goods and services | 948.00 | 723.00 | | 948.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 143.00 | 13 036.00 | | 19 143.00 |
