| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 384.00 | 1 191.00 | 193.00 | 1 384.00 |
BJ TOTAL (I) | 259 256.00 | 1 191.00 | 258 064.00 | 259 256.00 |
CF Cash and cash equivalents | 858.00 | | 858.00 | 858.00 |
CH Prepaid expenses | 2 253.00 | | 2 253.00 | 2 253.00 |
CJ TOTAL (II) | 4 049.00 | | 4 049.00 | 4 049.00 |
CO Grand total (0 to V) | 264 045.00 | 1 191.00 | 262 854.00 | 264 045.00 |
CU Other investments | 257 871.00 | | 257 871.00 | 257 871.00 |
CW Deferred expenses or loan issuance costs | 739.00 | | 739.00 | 739.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 40 400.00 | 27 200.00 | | 40 400.00 |
DH Retained earnings | 13.00 | 23.00 | | 13.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 317.00 | 13 190.00 | | 27 317.00 |
DK Regulated provisions | 6 690.00 | 5 116.00 | | 6 690.00 |
DL TOTAL (I) | 85 422.00 | 56 530.00 | | 85 422.00 |
DX Trade payables and related accounts | 1 616.00 | 1 604.00 | | 1 616.00 |
EC TOTAL (IV) | 177 431.00 | 208 693.00 | | 177 431.00 |
EE Grand total (I to V) | 262 854.00 | 265 223.00 | | 262 854.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 935.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 563.00 | |
GF Total Operating Expenses (II) | | | 4 627.00 | |
GG - OPERATING RESULT (I - II) | | | -4 627.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 34 800.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 34 800.00 | |
GR Interest and similar expenses | | | 4 010.00 | |
GU Total financial expenses (VI) | | | 4 010.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 789.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 161.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 574.00 | 1 574.00 | | 1 574.00 |
HH Total exceptional expenses (VIII) | 1 574.00 | 1 574.00 | | 1 574.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 574.00 | -1 574.00 | | -1 574.00 |
HK Income tax | -2 731.00 | -2 640.00 | | -2 731.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 800.00 | 23 669.00 | | 34 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 482.00 | 10 479.00 | | 7 482.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 317.00 | 13 190.00 | | 27 317.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 5 116.00 | 1 574.00 | | 5 116.00 |
| |
| 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 | 81 257.00 | 81 257.00 | | 81 257.00 |
8B Suppliers and Related Accounts | 1 617.00 | 1 617.00 | | 1 617.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 192.00 | 3 192.00 | | 3 192.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 177 432.00 | 116 392.00 | 61 301.00 | 177 432.00 |
