| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 200.00 | 200.00 | | 200.00 |
AT Other tangible assets | 1 502.00 | 1 378.00 | 124.00 | 1 502.00 |
BJ TOTAL (I) | 1 722.00 | 1 578.00 | 144.00 | 1 722.00 |
BV Advances and down payments on orders | 1 200.00 | | 1 200.00 | 1 200.00 |
BZ Other receivables | 1 351.00 | | 1 351.00 | 1 351.00 |
CD Marketable securities | 400 690.00 | | 400 690.00 | 400 690.00 |
CF Cash and cash equivalents | 79 527.00 | | 79 527.00 | 79 527.00 |
CJ TOTAL (II) | 482 768.00 | | 482 768.00 | 482 768.00 |
CO Grand total (0 to V) | 484 490.00 | 1 578.00 | 482 912.00 | 484 490.00 |
CU Other investments | 20.00 | | 20.00 | 20.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 660 000.00 | | | 660 000.00 |
DD Legal reserve (1) | 6 850.00 | | | 6 850.00 |
DH Retained earnings | -276 910.00 | | | -276 910.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 905.00 | | | -7 905.00 |
DL TOTAL (I) | 382 035.00 | | | 382 035.00 |
DV Miscellaneous Loans and Financial Debts (4) | 99 462.00 | | | 99 462.00 |
DX Trade payables and related accounts | 1 414.00 | | | 1 414.00 |
EC TOTAL (IV) | 100 877.00 | | | 100 877.00 |
EE Grand total (I to V) | 482 912.00 | | | 482 912.00 |
EG Accrued income and payables due within one year | 100 877.00 | | | 100 877.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 450.00 | |
FY Salaries and Wages | | | 2 341.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 134.00 | |
GF Total Operating Expenses (II) | | | 13 925.00 | |
GG - OPERATING RESULT (I - II) | | | -13 925.00 | |
GL Other interest and similar income | | | 2 500.00 | |
GO Net income from sales of marketable securities | | | 56 067.00 | |
GP Total financial income (V) | | | 58 567.00 | |
GR Interest and similar expenses | | | 1 158.00 | |
GT Net expenses on sales of marketable securities | | | 51 389.00 | |
GU Total financial expenses (VI) | | | 52 547.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 020.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 905.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 58 567.00 | | | 58 567.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 472.00 | | | 66 472.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 905.00 | | | -7 905.00 |
| |
| 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 | 1 722.00 | | | 1 722.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20.00 | |
I4 DECREASES Grand Total | | | 1 722.00 | |
IO DECREASES Total including other intangible assets | | | 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 502.00 | |
KD ACQUISITIONS Total including other intangible assets | 200.00 | | | 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 502.00 | | | 1 502.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20.00 | | | 20.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 444.00 | 134.00 | | 1 444.00 |
PE DEPRECIATION Total including other intangible assets | 200.00 | | | 200.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 244.00 | 134.00 | | 1 244.00 |
| |
| 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 | 1 414.00 | 1 414.00 | | 1 414.00 |
VB VAT | 1 351.00 | 1 351.00 | | 1 351.00 |
VI Group and Associates | 99 462.00 | 99 462.00 | | 99 462.00 |
VK Loans repaid during the year | 7 575.00 | | | 7 575.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 351.00 | 1 351.00 | | 1 351.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 877.00 | 100 877.00 | | 100 877.00 |
| |
| 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) | 1 222.00 | | | 1 222.00 |
ST Other accounts | 629.00 | | | 629.00 |
XQ Rental, rental and co-ownership charges | 9 600.00 | | | 9 600.00 |
YZ Total deductible VAT on goods and services | 314.00 | | | 314.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 450.00 | | | 11 450.00 |
