| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 953.00 | 1 401.00 | 552.00 | 1 953.00 |
BB Receivables related to investments | 6 145.00 | | 6 145.00 | 6 145.00 |
BJ TOTAL (I) | 3 294 447.00 | 1 401.00 | 3 293 047.00 | 3 294 447.00 |
BZ Other receivables | 403.00 | | 403.00 | 403.00 |
CF Cash and cash equivalents | 211 991.00 | | 211 991.00 | 211 991.00 |
CH Prepaid expenses | 820.00 | | 820.00 | 820.00 |
CJ TOTAL (II) | 213 214.00 | | 213 214.00 | 213 214.00 |
CO Grand total (0 to V) | 3 507 661.00 | 1 401.00 | 3 506 260.00 | 3 507 661.00 |
CU Other investments | 3 286 350.00 | | 3 286 350.00 | 3 286 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 1 306 840.00 | 949 912.00 | | 1 306 840.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 389 600.00 | 386 927.00 | | 389 600.00 |
DK Regulated provisions | 26 657.00 | 19 387.00 | | 26 657.00 |
DL TOTAL (I) | 2 053 097.00 | 1 686 227.00 | | 2 053 097.00 |
DU Loans and Debts from Credit Institutions (3) | 1 136 854.00 | 1 405 397.00 | | 1 136 854.00 |
DV Miscellaneous Loans and Financial Debts (4) | 209 278.00 | 234 874.00 | | 209 278.00 |
DX Trade payables and related accounts | 2 684.00 | 1 848.00 | | 2 684.00 |
DY Tax and social security liabilities | 4 347.00 | 4 262.00 | | 4 347.00 |
DZ Fixed asset liabilities and related accounts | 100 000.00 | 200 000.00 | | 100 000.00 |
EC TOTAL (IV) | 1 453 163.00 | 1 846 381.00 | | 1 453 163.00 |
EE Grand total (I to V) | 3 506 260.00 | 3 532 608.00 | | 3 506 260.00 |
EG Accrued income and payables due within one year | 602 179.00 | 724 114.00 | | 602 179.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 000.00 | | 150 000.00 | 150 000.00 |
FJ Net sales | 150 000.00 | | 150 000.00 | 150 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 150 001.00 | |
FW Other purchases and external expenses | | | 8 114.00 | |
FX Taxes, duties, and similar payments | | | 456.00 | |
FY Salaries and Wages | | | 113 864.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 391.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 122 826.00 | |
GG - OPERATING RESULT (I - II) | | | 27 176.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 402 463.00 | |
GP Total financial income (V) | | | 402 463.00 | |
GR Interest and similar expenses | | | 27 968.00 | |
GU Total financial expenses (VI) | | | 27 968.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 374 495.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 401 670.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 197.00 | | |
HG Exceptional depreciation and provisions | 7 270.00 | 7 270.00 | | 7 270.00 |
HH Total exceptional expenses (VIII) | 7 270.00 | 7 467.00 | | 7 270.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 270.00 | -7 467.00 | | -7 270.00 |
HK Income tax | 4 800.00 | 3 562.00 | | 4 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 552 464.00 | 553 682.00 | | 552 464.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 863.00 | 166 755.00 | | 162 863.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 389 600.00 | 386 927.00 | | 389 600.00 |
| |
| 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 | 3 465 282.00 | | | 3 465 282.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 953.00 | | | 1 953.00 |
I3 DECREASES Total Financial Fixed Assets | | 170 835.00 | 3 292 495.00 | |
I4 DECREASES Grand Total | | 170 835.00 | 3 294 447.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 953.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 463 329.00 | | | 3 463 329.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 010.00 | 391.00 | | 1 010.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 010.00 | 391.00 | | 1 010.00 |
| |
| 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 | 2 684.00 | 2 684.00 | | 2 684.00 |
8E Income Taxes | 1 237.00 | 1 237.00 | | 1 237.00 |
8J Fixed Asset Liabilities and Related Accounts | 100 000.00 | 100 000.00 | | 100 000.00 |
UL Receivables related to investments | 6 145.00 | 6 145.00 | | 6 145.00 |
VB VAT | 403.00 | | | 403.00 |
VG Loans with a maturity of up to one year at origin | 14 587.00 | 14 587.00 | | 14 587.00 |
VH Loans with a maturity of more than one year at origin | 1 122 267.00 | 271 283.00 | 850 984.00 | 1 122 267.00 |
VI Group and Associates | 209 278.00 | 209 278.00 | | 209 278.00 |
VK Loans repaid during the year | 265 320.00 | | | 265 320.00 |
VQ Other Taxes, Duties, and Similar Debts | 198.00 | 198.00 | | 198.00 |
VS Prepaid expenses | 820.00 | | | 820.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 368.00 | 7 368.00 | | 7 368.00 |
VW VAT | 2 912.00 | 2 912.00 | | 2 912.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 453 163.00 | 602 179.00 | 850 984.00 | 1 453 163.00 |
