| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 868 714.00 | | 868 714.00 | 868 714.00 |
BX Customers and related accounts | 3 000.00 | | 3 000.00 | 3 000.00 |
BZ Other receivables | 109 761.00 | | 109 761.00 | 109 761.00 |
CD Marketable securities | 511.00 | | 511.00 | 511.00 |
CJ TOTAL (II) | 113 273.00 | | 113 273.00 | 113 273.00 |
CO Grand total (0 to V) | 981 987.00 | | 981 987.00 | 981 987.00 |
CU Other investments | 868 714.00 | | 868 714.00 | 868 714.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 000.00 | | | 22 000.00 |
DD Legal reserve (1) | 2 200.00 | | | 2 200.00 |
DG Other reserves | 640 565.00 | | | 640 565.00 |
DH Retained earnings | -1 600.00 | | | -1 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 693.00 | | | -1 693.00 |
DL TOTAL (I) | 661 471.00 | | | 661 471.00 |
DV Miscellaneous Loans and Financial Debts (4) | 269 515.00 | | | 269 515.00 |
DY Tax and social security liabilities | 51 000.00 | | | 51 000.00 |
EC TOTAL (IV) | 320 515.00 | | | 320 515.00 |
EE Grand total (I to V) | 981 987.00 | | | 981 987.00 |
EG Accrued income and payables due within one year | 320 515.00 | | | 320 515.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 777.00 | |
GF Total Operating Expenses (II) | | | 2 777.00 | |
GG - OPERATING RESULT (I - II) | | | -2 777.00 | |
GL Other interest and similar income | | | 1 084.00 | |
GP Total financial income (V) | | | 1 084.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 084.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 693.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 084.00 | | | 1 084.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 777.00 | | | 2 777.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 693.00 | | | -1 693.00 |
| |
| 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 | 868 714.00 | | | 868 714.00 |
I3 DECREASES Total Financial Fixed Assets | | | 868 714.00 | |
I4 DECREASES Grand Total | | | 868 714.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | 3.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 868 714.00 | | | 868 714.00 |
| |
| 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 | 30 000.00 | 30 000.00 | | 30 000.00 |
8D Social Security and Other Social Organizations | 15 000.00 | 15 000.00 | | 15 000.00 |
UX Other trade receivables | 3 000.00 | 3 000.00 | | 3 000.00 |
VB VAT | 293.00 | 293.00 | | 293.00 |
VC Group and associates | 109 468.00 | 109 468.00 | | 109 468.00 |
VI Group and Associates | 269 515.00 | 269 515.00 | | 269 515.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 112 761.00 | 112 761.00 | | 112 761.00 |
VW VAT | 6 000.00 | 6 000.00 | | 6 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 320 515.00 | 320 515.00 | | 320 515.00 |
| |
| 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) | 2 520.00 | | | 2 520.00 |
ST Other accounts | 257.00 | | | 257.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 777.00 | | | 2 777.00 |
