| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 31 767.00 | 31 767.00 | | 31 767.00 |
AT Other tangible assets | 2 010.00 | 2 010.00 | | 2 010.00 |
BJ TOTAL (I) | 33 777.00 | 33 777.00 | | 33 777.00 |
BX Customers and related accounts | 42 991.00 | | 42 991.00 | 42 991.00 |
BZ Other receivables | 1 162.00 | | 1 162.00 | 1 162.00 |
CD Marketable securities | 10 000.00 | | 10 000.00 | 10 000.00 |
CF Cash and cash equivalents | 137.00 | | 137.00 | 137.00 |
CH Prepaid expenses | 122.00 | | 122.00 | 122.00 |
CJ TOTAL (II) | 54 412.00 | | 54 412.00 | 54 412.00 |
CO Grand total (0 to V) | 88 189.00 | 33 777.00 | 54 412.00 | 88 189.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 149 850.00 | 149 850.00 | | 149 850.00 |
DB Share, merger, contribution premiums, etc. | 392 993.00 | 392 993.00 | | 392 993.00 |
DD Legal reserve (1) | 1 450.00 | 1 450.00 | | 1 450.00 |
DE Statutory or contractual reserves | 310.00 | 310.00 | | 310.00 |
DH Retained earnings | -513 485.00 | -504 637.00 | | -513 485.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 863.00 | -8 849.00 | | -6 863.00 |
DL TOTAL (I) | 24 255.00 | 31 118.00 | | 24 255.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 756.00 | 21 486.00 | | 27 756.00 |
DX Trade payables and related accounts | 2 400.00 | 2 640.00 | | 2 400.00 |
EC TOTAL (IV) | 30 156.00 | 24 126.00 | | 30 156.00 |
EE Grand total (I to V) | 54 412.00 | 55 244.00 | | 54 412.00 |
EG Accrued income and payables due within one year | 30 156.00 | 24 126.00 | | 30 156.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 6 175.00 | |
FX Taxes, duties, and similar payments | | | 1 108.00 | |
GF Total Operating Expenses (II) | | | 7 283.00 | |
GG - OPERATING RESULT (I - II) | | | -7 283.00 | |
GL Other interest and similar income | | | 420.00 | |
GP Total financial income (V) | | | 420.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 420.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 863.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 420.00 | 680.00 | | 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 283.00 | 9 529.00 | | 7 283.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 863.00 | -8 849.00 | | -6 863.00 |
| |
| 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 | 33 777.00 | | | 33 777.00 |
I4 DECREASES Grand Total | | | 33 777.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 777.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 777.00 | | | 33 777.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 777.00 | | | 33 777.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 777.00 | | | 33 777.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
UX Other trade receivables | 42 991.00 | 42 991.00 | | 42 991.00 |
VB VAT | 1 162.00 | 1 162.00 | | 1 162.00 |
VI Group and Associates | 27 756.00 | 27 756.00 | | 27 756.00 |
VS Prepaid expenses | 122.00 | 122.00 | | 122.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 275.00 | 44 275.00 | | 44 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 156.00 | 30 156.00 | | 30 156.00 |
| |
| 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 | 966.00 | 977.00 | | 966.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 000.00 | 1 516.00 | | 3 000.00 |
ST Other accounts | 455.00 | 518.00 | | 455.00 |
XQ Rental, rental and co-ownership charges | 2 719.00 | 6 347.00 | | 2 719.00 |
YW Business tax | 142.00 | 141.00 | | 142.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 108.00 | 1 118.00 | | 1 108.00 |
YZ Total deductible VAT on goods and services | 750.00 | 655.00 | | 750.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 175.00 | 8 382.00 | | 6 175.00 |
