| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 958.00 | 958.00 | | 958.00 |
BJ TOTAL (I) | 181 158.00 | 180 958.00 | 200.00 | 181 158.00 |
BX Customers and related accounts | 42 082.00 | | 42 082.00 | 42 082.00 |
BZ Other receivables | 906.00 | | 906.00 | 906.00 |
CF Cash and cash equivalents | 227.00 | | 227.00 | 227.00 |
CJ TOTAL (II) | 43 214.00 | | 43 214.00 | 43 214.00 |
CO Grand total (0 to V) | 224 372.00 | 180 958.00 | 43 414.00 | 224 372.00 |
CU Other investments | 180 200.00 | 180 000.00 | 200.00 | 180 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 000.00 | 180 000.00 | | 180 000.00 |
DH Retained earnings | -186 393.00 | -116 859.00 | | -186 393.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 325.00 | -69 534.00 | | -19 325.00 |
DL TOTAL (I) | -25 719.00 | -6 393.00 | | -25 719.00 |
DM Proceeds from equity securities issues | | 1.00 | | |
DT Other Bond Issues | | 1.00 | | |
DU Loans and Debts from Credit Institutions (3) | 46.00 | 44.00 | | 46.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 634.00 | 23 634.00 | | 23 634.00 |
DX Trade payables and related accounts | 7 342.00 | 5 872.00 | | 7 342.00 |
DY Tax and social security liabilities | 10 739.00 | 14 922.00 | | 10 739.00 |
EA Other liabilities | 27 373.00 | 28 000.00 | | 27 373.00 |
EC TOTAL (IV) | 69 133.00 | 72 477.00 | | 69 133.00 |
EE Grand total (I to V) | 43 414.00 | 66 084.00 | | 43 414.00 |
EG Accrued income and payables due within one year | 69 133.00 | 72 477.00 | | 69 133.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 46.00 | 44.00 | | 46.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 068.00 | | 35 068.00 | 35 068.00 |
FJ Net sales | 35 068.00 | | 35 068.00 | 35 068.00 |
FQ Other income | | | 686.00 | |
FR Total operating income (I) | | | 35 754.00 | |
FW Other purchases and external expenses | | | 3 380.00 | |
FX Taxes, duties, and similar payments | | | 960.00 | |
FY Salaries and Wages | | | 35 981.00 | |
FZ Social Security Contributions | | | 10 258.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 50 579.00 | |
GG - OPERATING RESULT (I - II) | | | -14 825.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 500.00 | |
GU Total financial expenses (VI) | | | 4 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 325.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 754.00 | 49 858.00 | | 35 754.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 079.00 | 119 391.00 | | 55 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 325.00 | -69 534.00 | | -19 325.00 |
| |
| 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 | 181 158.00 | | | 181 158.00 |
I3 DECREASES Total Financial Fixed Assets | | | 180 200.00 | |
I4 DECREASES Grand Total | | | 181 158.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 958.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 958.00 | | | 958.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 180 200.00 | | | 180 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 958.00 | | | 958.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 958.00 | | | 958.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 175 500.00 | 4 500.00 | | 175 500.00 |
7C Grand total | 175 500.00 | 4 500.00 | | 175 500.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 4 500.00 | | |
| |
| 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 | 7 342.00 | 7 342.00 | | 7 342.00 |
8C Staff and Related Accounts | 5 033.00 | 5 033.00 | | 5 033.00 |
8D Social Security and Other Social Organizations | 2 429.00 | 2 429.00 | | 2 429.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 373.00 | 27 373.00 | | 27 373.00 |
UX Other trade receivables | 42 082.00 | 42 082.00 | | 42 082.00 |
VB VAT | 906.00 | 906.00 | | 906.00 |
VG Loans with a maturity of up to one year at origin | 46.00 | 46.00 | | 46.00 |
VI Group and Associates | 23 634.00 | 23 634.00 | | 23 634.00 |
VQ Other Taxes, Duties, and Similar Debts | 41.00 | 41.00 | | 41.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 987.00 | 42 987.00 | | 42 987.00 |
VW VAT | 3 236.00 | 3 236.00 | | 3 236.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 133.00 | 69 133.00 | | 69 133.00 |
| |
| 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 | 398.00 | 439.00 | | 398.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 779.00 | 758.00 | | 779.00 |
ST Other accounts | 2 093.00 | 2 186.00 | | 2 093.00 |
XQ Rental, rental and co-ownership charges | 500.00 | 501.00 | | 500.00 |
YT Subcontracting | 8.00 | | | 8.00 |
YW Business tax | 562.00 | 566.00 | | 562.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 960.00 | 1 005.00 | | 960.00 |
YY Amount of VAT collected | 7 014.00 | 9 971.00 | | 7 014.00 |
YZ Total deductible VAT on goods and services | 588.00 | 656.00 | | 588.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 380.00 | 3 444.00 | | 3 380.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
