| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 231 558.00 | | 2 231 558.00 | 2 231 558.00 |
BJ TOTAL (I) | 2 309 363.00 | | 2 309 363.00 | 2 309 363.00 |
BT Goods | 1 158 909.00 | | 1 158 909.00 | 1 158 909.00 |
BX Customers and related accounts | 3 326.00 | | 3 326.00 | 3 326.00 |
BZ Other receivables | 6 895.00 | | 6 895.00 | 6 895.00 |
CF Cash and cash equivalents | 3 128.00 | | 3 128.00 | 3 128.00 |
CJ TOTAL (II) | 1 172 257.00 | | 1 172 257.00 | 1 172 257.00 |
CO Grand total (0 to V) | 3 481 621.00 | | 3 481 621.00 | 3 481 621.00 |
CU Other investments | 77 805.00 | | 77 805.00 | 77 805.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 9 189.00 | 11 317.00 | | 9 189.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 400.00 | -2 128.00 | | -3 400.00 |
DK Regulated provisions | 2 455.00 | 2 455.00 | | 2 455.00 |
DL TOTAL (I) | 19 244.00 | 22 644.00 | | 19 244.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 457 873.00 | 3 371 412.00 | | 3 457 873.00 |
DX Trade payables and related accounts | 4 503.00 | 5 204.00 | | 4 503.00 |
EC TOTAL (IV) | 3 462 377.00 | 3 376 616.00 | | 3 462 377.00 |
EE Grand total (I to V) | 3 481 621.00 | 3 399 260.00 | | 3 481 621.00 |
EG Accrued income and payables due within one year | 4 503.00 | 5 204.00 | | 4 503.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 47 574.00 | | 47 574.00 | 47 574.00 |
FJ Net sales | 47 574.00 | | 47 574.00 | 47 574.00 |
FR Total operating income (I) | | | 47 574.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 50 546.00 | |
FX Taxes, duties, and similar payments | | | 426.00 | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 50 974.00 | |
GG - OPERATING RESULT (I - II) | | | -3 400.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 400.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | -1 874.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 47 574.00 | 14 842.00 | | 47 574.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 974.00 | 16 970.00 | | 50 974.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 400.00 | -2 128.00 | | -3 400.00 |
| |
| 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 | 2 217 272.00 | | 92 091.00 | 2 217 272.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 309 363.00 | |
I4 DECREASES Grand Total | | | 2 309 363.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 217 272.00 | | 92 091.00 | 2 217 272.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 455.00 | | | 2 455.00 |
7C Grand total | 2 455.00 | | | 2 455.00 |
| |
| 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 | 4 503.00 | 4 503.00 | | 4 503.00 |
UL Receivables related to investments | 2 231 558.00 | | 2 231 558.00 | 2 231 558.00 |
UX Other trade receivables | 3 326.00 | 3 326.00 | | 3 326.00 |
VB VAT | 6 037.00 | 6 037.00 | | 6 037.00 |
VI Group and Associates | 3 457 873.00 | | 3 457 873.00 | 3 457 873.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 858.00 | 858.00 | | 858.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 241 779.00 | 10 221.00 | 2 231 558.00 | 2 241 779.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 462 377.00 | 4 503.00 | 3 457 873.00 | 3 462 377.00 |
| |
| 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 | 426.00 | | | 426.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 297.00 | 655.00 | | 2 297.00 |
ST Other accounts | 48 249.00 | 18 147.00 | | 48 249.00 |
YW Business tax | | 41.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 426.00 | 41.00 | | 426.00 |
YY Amount of VAT collected | 10 316.00 | 3 768.00 | | 10 316.00 |
YZ Total deductible VAT on goods and services | 10 749.00 | 7 773.00 | | 10 749.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 50 546.00 | 18 802.00 | | 50 546.00 |
