| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 399.00 | 681.00 | 717.00 | 1 399.00 |
BJ TOTAL (I) | 288 349.00 | 681.00 | 287 667.00 | 288 349.00 |
BZ Other receivables | 18 336.00 | | 18 336.00 | 18 336.00 |
CF Cash and cash equivalents | 33 875.00 | | 33 875.00 | 33 875.00 |
CJ TOTAL (II) | 52 211.00 | | 52 211.00 | 52 211.00 |
CO Grand total (0 to V) | 340 560.00 | 681.00 | 339 879.00 | 340 560.00 |
CU Other investments | 286 949.00 | | 286 949.00 | 286 949.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 137 970.00 | 137 970.00 | | 137 970.00 |
DH Retained earnings | -3 208.00 | | | -3 208.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 534.00 | -3 208.00 | | 43 534.00 |
DK Regulated provisions | 2 795.00 | 303.00 | | 2 795.00 |
DL TOTAL (I) | 181 090.00 | 135 064.00 | | 181 090.00 |
DU Loans and Debts from Credit Institutions (3) | 138 692.00 | 160 748.00 | | 138 692.00 |
DX Trade payables and related accounts | 2 437.00 | 3 881.00 | | 2 437.00 |
DY Tax and social security liabilities | 17 658.00 | | | 17 658.00 |
EC TOTAL (IV) | 158 788.00 | 164 629.00 | | 158 788.00 |
EE Grand total (I to V) | 339 879.00 | 299 694.00 | | 339 879.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 416.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 466.00 | |
GF Total Operating Expenses (II) | | | 2 882.00 | |
GG - OPERATING RESULT (I - II) | | | -2 882.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 1 663.00 | |
GU Total financial expenses (VI) | | | 1 663.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 336.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 453.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 491.00 | 303.00 | | 2 491.00 |
HH Total exceptional expenses (VIII) | 2 491.00 | 303.00 | | 2 491.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 491.00 | -303.00 | | -2 491.00 |
HK Income tax | -573.00 | | | -573.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 465.00 | 3 208.00 | | 6 465.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 534.00 | -3 208.00 | | 43 534.00 |
| |
| 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 | 284 688.00 | | 3 660.00 | 284 688.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 399.00 | | | 1 399.00 |
I3 DECREASES Total Financial Fixed Assets | | | 286 949.00 | |
I4 DECREASES Grand Total | | | 288 349.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 399.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 283 289.00 | | 3 660.00 | 283 289.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 514.00 | 46 656.00 | | 21 514.00 |
CY DEPRECIATION Start-up, development, or research expenses | 21 514.00 | 46 656.00 | | 21 514.00 |
| |
| 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 | 2 437.00 | 2 437.00 | | 2 437.00 |
8E Income Taxes | 17 658.00 | 17 658.00 | | 17 658.00 |
VB VAT | 105.00 | | | 105.00 |
VC Group and associates | 18 231.00 | | | 18 231.00 |
VH Loans with a maturity of more than one year at origin | 138 692.00 | 23 107.00 | 115 584.00 | 138 692.00 |
VK Loans repaid during the year | 22 080.00 | | | 22 080.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 336.00 | 18 336.00 | | 18 336.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 158 788.00 | 43 203.00 | 115 584.00 | 158 788.00 |
