| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 180.00 | 180.00 | | 180.00 |
AT Other tangible assets | 2 418.00 | 2 418.00 | | 2 418.00 |
BJ TOTAL (I) | 966 682.00 | 27 925.00 | 938 757.00 | 966 682.00 |
BX Customers and related accounts | 10 073.00 | | 10 073.00 | 10 073.00 |
BZ Other receivables | 21 610.00 | | 21 610.00 | 21 610.00 |
CF Cash and cash equivalents | 1 352.00 | | 1 352.00 | 1 352.00 |
CJ TOTAL (II) | 33 035.00 | | 33 035.00 | 33 035.00 |
CO Grand total (0 to V) | 999 717.00 | 27 925.00 | 971 792.00 | 999 717.00 |
CU Other investments | 964 084.00 | 25 327.00 | 938 757.00 | 964 084.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | 35 000.00 | | 35 000.00 |
DD Legal reserve (1) | 3 500.00 | 3 500.00 | | 3 500.00 |
DG Other reserves | 593 981.00 | 518 919.00 | | 593 981.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120 084.00 | 75 062.00 | | 120 084.00 |
DL TOTAL (I) | 752 565.00 | 632 481.00 | | 752 565.00 |
DV Miscellaneous Loans and Financial Debts (4) | 210 001.00 | 293 901.00 | | 210 001.00 |
DX Trade payables and related accounts | 6 950.00 | | | 6 950.00 |
DY Tax and social security liabilities | 1 717.00 | 18 833.00 | | 1 717.00 |
EA Other liabilities | 559.00 | 559.00 | | 559.00 |
EC TOTAL (IV) | 219 227.00 | 313 292.00 | | 219 227.00 |
EE Grand total (I to V) | 971 792.00 | 945 773.00 | | 971 792.00 |
EG Accrued income and payables due within one year | 219 227.00 | 313 292.00 | | 219 227.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 394.00 | | 8 394.00 | 8 394.00 |
FJ Net sales | 8 394.00 | | 8 394.00 | 8 394.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 8 395.00 | |
FW Other purchases and external expenses | | | 8 055.00 | |
FX Taxes, duties, and similar payments | | | 256.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 310.00 | |
GG - OPERATING RESULT (I - II) | | | 84.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 120 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 120 084.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 128 395.00 | 83 258.00 | | 128 395.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 310.00 | 8 196.00 | | 8 310.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 120 084.00 | 75 062.00 | | 120 084.00 |
| |
| 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 | 966 682.00 | | | 966 682.00 |
I3 DECREASES Total Financial Fixed Assets | | | 964 084.00 | |
I4 DECREASES Grand Total | | | 966 682.00 | |
IO DECREASES Total including other intangible assets | | | 180.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 418.00 | |
KD ACQUISITIONS Total including other intangible assets | 180.00 | | | 180.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 418.00 | | | 2 418.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 964 084.00 | | | 964 084.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 598.00 | | | 2 598.00 |
PE DEPRECIATION Total including other intangible assets | 180.00 | | | 180.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 418.00 | | | 2 418.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 25 327.00 | | | 25 327.00 |
7C Grand total | 25 327.00 | | | 25 327.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 6 950.00 | 6 950.00 | | 6 950.00 |
8K Other liabilities (including liabilities related to repo transactions) | 559.00 | 559.00 | | 559.00 |
UX Other trade receivables | 10 073.00 | 10 073.00 | | 10 073.00 |
VB VAT | 390.00 | 390.00 | | 390.00 |
VC Group and associates | 14 995.00 | 14 995.00 | | 14 995.00 |
VI Group and Associates | 210 001.00 | 210 001.00 | | 210 001.00 |
VM Income taxes | 6 225.00 | 6 225.00 | | 6 225.00 |
VQ Other Taxes, Duties, and Similar Debts | 38.00 | 38.00 | | 38.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 682.00 | 31 682.00 | | 31 682.00 |
VW VAT | 1 679.00 | 1 679.00 | | 1 679.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 219 227.00 | 219 227.00 | | 219 227.00 |
| |
| 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 | 103.00 | 103.00 | | 103.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 492.00 | 1 374.00 | | 1 492.00 |
ST Other accounts | 513.00 | 513.00 | | 513.00 |
XQ Rental, rental and co-ownership charges | 6 050.00 | 6 050.00 | | 6 050.00 |
YW Business tax | 153.00 | 155.00 | | 153.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 256.00 | 258.00 | | 256.00 |
YY Amount of VAT collected | 1 678.00 | 1 652.00 | | 1 678.00 |
YZ Total deductible VAT on goods and services | 290.00 | 266.00 | | 290.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 055.00 | 7 937.00 | | 8 055.00 |
