| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 391.00 | 8 372.00 | 3 019.00 | 11 391.00 |
BB Receivables related to investments | 170 952.00 | | 170 952.00 | 170 952.00 |
BJ TOTAL (I) | 1 019 891.00 | 8 372.00 | 1 011 519.00 | 1 019 891.00 |
BZ Other receivables | 39 886.00 | | 39 886.00 | 39 886.00 |
CF Cash and cash equivalents | 71 652.00 | | 71 652.00 | 71 652.00 |
CJ TOTAL (II) | 111 538.00 | | 111 538.00 | 111 538.00 |
CO Grand total (0 to V) | 1 131 429.00 | 8 372.00 | 1 123 057.00 | 1 131 429.00 |
CP Shares due in less than one year | 170 952.00 | | | 170 952.00 |
CU Other investments | 837 548.00 | | 837 548.00 | 837 548.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 119.00 | 119.00 | | 119.00 |
DG Other reserves | 2 258.00 | 2 258.00 | | 2 258.00 |
DH Retained earnings | -436.00 | -622.00 | | -436.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 465.00 | 185.00 | | 465.00 |
DL TOTAL (I) | 102 406.00 | 101 941.00 | | 102 406.00 |
DV Miscellaneous Loans and Financial Debts (4) | 932 547.00 | 935 441.00 | | 932 547.00 |
DX Trade payables and related accounts | 87 603.00 | 74 168.00 | | 87 603.00 |
DY Tax and social security liabilities | 501.00 | | | 501.00 |
EC TOTAL (IV) | 1 020 651.00 | 1 009 609.00 | | 1 020 651.00 |
EE Grand total (I to V) | 1 123 057.00 | 1 111 550.00 | | 1 123 057.00 |
EG Accrued income and payables due within one year | 1 020 651.00 | 1 009 609.00 | | 1 020 651.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 000.00 | | 80 000.00 | 80 000.00 |
FJ Net sales | 80 000.00 | | 80 000.00 | 80 000.00 |
FR Total operating income (I) | | | 80 000.00 | |
FW Other purchases and external expenses | | | 65 653.00 | |
FX Taxes, duties, and similar payments | | | 643.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 279.00 | |
GF Total Operating Expenses (II) | | | 68 575.00 | |
GG - OPERATING RESULT (I - II) | | | 11 425.00 | |
GR Interest and similar expenses | | | 10 955.00 | |
GU Total financial expenses (VI) | | | 10 955.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 955.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 470.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 88.00 | | |
HD Total exceptional income (VII) | | 88.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 88.00 | | |
HK Income tax | 5.00 | | | 5.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 000.00 | 80 088.00 | | 80 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 535.00 | 79 903.00 | | 79 535.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 465.00 | 185.00 | | 465.00 |
| |
| 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 | 1 019 891.00 | | | 1 019 891.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 391.00 | | | 11 391.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 008 500.00 | |
I4 DECREASES Grand Total | | | 1 019 891.00 | |
IN DECREASES Start-up, development, or research expenses | | | 11 391.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 008 500.00 | | | 1 008 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 279.00 | | | 2 279.00 |
CY DEPRECIATION Start-up, development, or research expenses | 6 093.00 | 2 279.00 | | 6 093.00 |
PE DEPRECIATION Total including other intangible assets | 6 093.00 | 2 279.00 | | 6 093.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 279.00 | | | 2 279.00 |
| |
| 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 | 87 603.00 | 87 603.00 | | 87 603.00 |
8E Income Taxes | 5.00 | 5.00 | | 5.00 |
UL Receivables related to investments | 170 952.00 | 170 952.00 | | 170 952.00 |
VB VAT | 25 886.00 | | | 25 886.00 |
VI Group and Associates | 932 547.00 | 932 547.00 | | 932 547.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 000.00 | | | 14 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 210 838.00 | 210 838.00 | | 210 838.00 |
VW VAT | 496.00 | 496.00 | | 496.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 020 651.00 | 1 020 651.00 | | 1 020 651.00 |
