| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 028.00 | 1 028.00 | | 1 028.00 |
BJ TOTAL (I) | 575 436.00 | 1 028.00 | 574 408.00 | 575 436.00 |
BZ Other receivables | 27 628.00 | | 27 628.00 | 27 628.00 |
CF Cash and cash equivalents | 2 871.00 | | 2 871.00 | 2 871.00 |
CJ TOTAL (II) | 30 500.00 | | 30 500.00 | 30 500.00 |
CO Grand total (0 to V) | 605 936.00 | 1 028.00 | 604 908.00 | 605 936.00 |
CU Other investments | 574 408.00 | | 574 408.00 | 574 408.00 |
| |
| 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 |
DG Other reserves | 356 853.00 | 261 823.00 | | 356 853.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 197 773.00 | 295 030.00 | | 197 773.00 |
DL TOTAL (I) | 563 426.00 | 565 653.00 | | 563 426.00 |
DU Loans and Debts from Credit Institutions (3) | 90.00 | 89.00 | | 90.00 |
DX Trade payables and related accounts | 1 340.00 | 1 350.00 | | 1 340.00 |
DY Tax and social security liabilities | 153.00 | 308.00 | | 153.00 |
EA Other liabilities | 39 900.00 | 246 291.00 | | 39 900.00 |
EC TOTAL (IV) | 41 482.00 | 248 038.00 | | 41 482.00 |
EE Grand total (I to V) | 604 908.00 | 813 691.00 | | 604 908.00 |
EG Accrued income and payables due within one year | 41 482.00 | 248 038.00 | | 41 482.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 460.00 | |
FX Taxes, duties, and similar payments | | | 256.00 | |
GF Total Operating Expenses (II) | | | 1 715.00 | |
GG - OPERATING RESULT (I - II) | | | -1 715.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 144.00 | |
GP Total financial income (V) | | | 200 144.00 | |
GR Interest and similar expenses | | | 657.00 | |
GU Total financial expenses (VI) | | | 657.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 199 488.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 197 773.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 200 144.00 | 302 668.00 | | 200 144.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 372.00 | 7 638.00 | | 2 372.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 197 773.00 | 295 030.00 | | 197 773.00 |
| |
| 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 | 575 436.00 | | | 575 436.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 028.00 | | | 1 028.00 |
I3 DECREASES Total Financial Fixed Assets | | | 574 408.00 | |
I4 DECREASES Grand Total | | | 575 436.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 028.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 574 408.00 | | | 574 408.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 028.00 | | | 1 028.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 028.00 | | | 1 028.00 |
| |
| 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 | 1 340.00 | 1 340.00 | | 1 340.00 |
VC Group and associates | 27 628.00 | | | 27 628.00 |
VG Loans with a maturity of up to one year at origin | 90.00 | 90.00 | | 90.00 |
VI Group and Associates | 39 900.00 | 39 900.00 | | 39 900.00 |
VQ Other Taxes, Duties, and Similar Debts | 153.00 | 153.00 | | 153.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 628.00 | 27 628.00 | | 27 628.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 482.00 | 41 482.00 | | 41 482.00 |
