| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 750.00 | | 750.00 | 750.00 |
BZ Other receivables | 22 886.00 | | 22 886.00 | 22 886.00 |
CF Cash and cash equivalents | 28.00 | | 28.00 | 28.00 |
CJ TOTAL (II) | 22 914.00 | | 22 914.00 | 22 914.00 |
CO Grand total (0 to V) | 23 664.00 | | 23 664.00 | 23 664.00 |
CU Other investments | 750.00 | | 750.00 | 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -1 065.00 | 3 940.00 | | -1 065.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -107 194.00 | -5 005.00 | | -107 194.00 |
DL TOTAL (I) | -99 459.00 | 7 735.00 | | -99 459.00 |
DP Provisions for Risks | 42 712.00 | 42 712.00 | | 42 712.00 |
DR TOTAL (IV) | 42 712.00 | 42 712.00 | | 42 712.00 |
DU Loans and Debts from Credit Institutions (3) | 101.00 | 3 910.00 | | 101.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 039.00 | 2 490.00 | | 1 039.00 |
DX Trade payables and related accounts | 68 494.00 | 46 393.00 | | 68 494.00 |
DY Tax and social security liabilities | 3 025.00 | 4 776.00 | | 3 025.00 |
EA Other liabilities | 7 751.00 | 7 751.00 | | 7 751.00 |
EC TOTAL (IV) | 80 411.00 | 65 321.00 | | 80 411.00 |
EE Grand total (I to V) | 23 664.00 | 115 768.00 | | 23 664.00 |
EG Accrued income and payables due within one year | 80 411.00 | 65 321.00 | | 80 411.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 3 695.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 23 885.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 23 885.00 | |
GG - OPERATING RESULT (I - II) | | | -23 885.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 97.00 | |
GU Total financial expenses (VI) | | | 97.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -97.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 982.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 89 927.00 | 202.00 | | 89 927.00 |
HH Total exceptional expenses (VIII) | 89 927.00 | 202.00 | | 89 927.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -89 927.00 | -202.00 | | -89 927.00 |
HK Income tax | -6 715.00 | | | -6 715.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 23 051.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 194.00 | 28 055.00 | | 107 194.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -107 194.00 | -5 005.00 | | -107 194.00 |
| |
| 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 | 750.00 | | | 750.00 |
I3 DECREASES Total Financial Fixed Assets | | | 750.00 | |
I4 DECREASES Grand Total | | | 750.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 750.00 | | | 750.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 42 712.00 | | | 42 712.00 |
7C Grand total | 42 712.00 | | | 42 712.00 |
| |
| 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 | 68 494.00 | 68 494.00 | | 68 494.00 |
8E Income Taxes | 2 791.00 | 2 791.00 | | 2 791.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 751.00 | 7 751.00 | | 7 751.00 |
VB VAT | 11 315.00 | 11 315.00 | | 11 315.00 |
VC Group and associates | 10 534.00 | 10 534.00 | | 10 534.00 |
VG Loans with a maturity of up to one year at origin | 101.00 | 101.00 | | 101.00 |
VI Group and Associates | 1 072.00 | 1 072.00 | | 1 072.00 |
VQ Other Taxes, Duties, and Similar Debts | 202.00 | 202.00 | | 202.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 037.00 | 1 037.00 | | 1 037.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 886.00 | 22 886.00 | | 22 886.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 411.00 | 80 411.00 | | 80 411.00 |
| |
| 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) | 19 846.00 | 22 425.00 | | 19 846.00 |
ST Other accounts | 1 039.00 | 1 414.00 | | 1 039.00 |
XQ Rental, rental and co-ownership charges | 3 000.00 | 1 920.00 | | 3 000.00 |
YW Business tax | | 525.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 525.00 | | |
YZ Total deductible VAT on goods and services | 4 900.00 | 4 539.00 | | 4 900.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 23 885.00 | 25 760.00 | | 23 885.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
