| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 588.00 | 2 711.00 | 877.00 | 3 588.00 |
AJ Other Intangible Assets | 63 345.00 | 47 861.00 | 15 484.00 | 63 345.00 |
BJ TOTAL (I) | 1 966 933.00 | 50 572.00 | 1 916 361.00 | 1 966 933.00 |
BZ Other receivables | 281 628.00 | | 281 628.00 | 281 628.00 |
CF Cash and cash equivalents | 1 628.00 | | 1 628.00 | 1 628.00 |
CJ TOTAL (II) | 283 256.00 | | 283 256.00 | 283 256.00 |
CO Grand total (0 to V) | 2 250 189.00 | 50 572.00 | 2 199 617.00 | 2 250 189.00 |
CU Other investments | 1 900 000.00 | | 1 900 000.00 | 1 900 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 1 238 851.00 | 1 028 055.00 | | 1 238 851.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 212 608.00 | 210 796.00 | | 212 608.00 |
DL TOTAL (I) | 1 484 458.00 | 1 271 851.00 | | 1 484 458.00 |
DO TOTAL (II) | 1.00 | | | 1.00 |
DU Loans and Debts from Credit Institutions (3) | 479 640.00 | 592 555.00 | | 479 640.00 |
DV Miscellaneous Loans and Financial Debts (4) | 233 319.00 | 346 698.00 | | 233 319.00 |
DX Trade payables and related accounts | 2 200.00 | 2 334.00 | | 2 200.00 |
EC TOTAL (IV) | 715 159.00 | 941 587.00 | | 715 159.00 |
EE Grand total (I to V) | 2 199 617.00 | 2 213 438.00 | | 2 199 617.00 |
EI Including equity loans | 233 319.00 | | | 233 319.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 939.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 387.00 | |
GF Total Operating Expenses (II) | | | 16 325.00 | |
GG - OPERATING RESULT (I - II) | | | -16 325.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 242 472.00 | |
GP Total financial income (V) | | | 242 472.00 | |
GR Interest and similar expenses | | | 25 985.00 | |
GU Total financial expenses (VI) | | | 25 985.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 216 487.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 200 162.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -12 446.00 | -13 352.00 | | -12 446.00 |
HL TOTAL REVENUE (I + III + V + VII) | 242 472.00 | 244 622.00 | | 242 472.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 865.00 | 33 826.00 | | 29 865.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 212 608.00 | 210 796.00 | | 212 608.00 |
| |
| 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 | 1 966 933.00 | | | 1 966 933.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 588.00 | | | 3 588.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 900 000.00 | |
I4 DECREASES Grand Total | | | 1 966 933.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 588.00 | |
IO DECREASES Total including other intangible assets | | | 63 345.00 | |
KD ACQUISITIONS Total including other intangible assets | 63 345.00 | | | 63 345.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 900 000.00 | | | 1 900 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 185.00 | 13 387.00 | | 37 185.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 993.00 | 718.00 | | 1 993.00 |
PE DEPRECIATION Total including other intangible assets | 35 192.00 | 12 669.00 | | 35 192.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 217 757.00 | 217 757.00 | | 217 757.00 |
8B Suppliers and Related Accounts | 2 200.00 | 2 200.00 | | 2 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 562.00 | 15 562.00 | | 15 562.00 |
VH Loans with a maturity of more than one year at origin | 479 640.00 | 120 802.00 | 358 838.00 | 479 640.00 |
VK Loans repaid during the year | 216 481.00 | | | 216 481.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 281 628.00 | 281 628.00 | | 281 628.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 715 159.00 | 356 321.00 | 358 838.00 | 715 159.00 |
