| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 17 307.00 | 17 307.00 | | 17 307.00 |
BJ TOTAL (I) | 1 284 042.00 | 17 308.00 | 1 266 734.00 | 1 284 042.00 |
BZ Other receivables | 37 185.00 | | 37 185.00 | 37 185.00 |
CF Cash and cash equivalents | 680.00 | | 680.00 | 680.00 |
CJ TOTAL (II) | 37 865.00 | | 37 865.00 | 37 865.00 |
CO Grand total (0 to V) | 1 321 907.00 | 17 308.00 | 1 304 599.00 | 1 321 907.00 |
CU Other investments | 1 266 735.00 | 1.00 | 1 266 734.00 | 1 266 735.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 547 041.00 | 442 626.00 | | 547 041.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 102 210.00 | 104 415.00 | | 102 210.00 |
DL TOTAL (I) | 814 251.00 | 712 041.00 | | 814 251.00 |
DU Loans and Debts from Credit Institutions (3) | 342 858.00 | 447 568.00 | | 342 858.00 |
DV Miscellaneous Loans and Financial Debts (4) | 142 704.00 | 143 788.00 | | 142 704.00 |
DX Trade payables and related accounts | 4 786.00 | 4 265.00 | | 4 786.00 |
EC TOTAL (IV) | 490 348.00 | 595 622.00 | | 490 348.00 |
EE Grand total (I to V) | 1 304 599.00 | 1 307 662.00 | | 1 304 599.00 |
EG Accrued income and payables due within one year | 256 853.00 | 252 767.00 | | 256 853.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 8 041.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 8 041.00 | |
GG - OPERATING RESULT (I - II) | | | -8 040.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 122 351.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 122 351.00 | |
GR Interest and similar expenses | | | 18 088.00 | |
GU Total financial expenses (VI) | | | 18 088.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 104 263.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 223.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 12 275.00 | | |
HA Exceptional income from management transactions | 183.00 | 197.00 | | 183.00 |
HD Total exceptional income (VII) | 183.00 | 197.00 | | 183.00 |
HE Exceptional expenses on management operations | 203.00 | 419.00 | | 203.00 |
HH Total exceptional expenses (VIII) | 203.00 | 419.00 | | 203.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20.00 | -222.00 | | -20.00 |
HK Income tax | -6 007.00 | | | -6 007.00 |
HL TOTAL REVENUE (I + III + V + VII) | 122 536.00 | 134 823.00 | | 122 536.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 325.00 | 30 408.00 | | 20 325.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 102 210.00 | 104 415.00 | | 102 210.00 |
| |
| 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 | 1 284 042.00 | | | 1 284 042.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 17 307.00 | | | 17 307.00 |
I3 DECREASES Total Financial Fixed Assets | 1 266 735.00 | | 1 266 735.00 | 1 266 735.00 |
I4 DECREASES Grand Total | 1 284 042.00 | | 1 284 042.00 | 1 284 042.00 |
IN DECREASES Start-up, development, or research expenses | | | 17 307.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 266 735.00 | | | 1 266 735.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 307.00 | | | 17 307.00 |
CY DEPRECIATION Start-up, development, or research expenses | 17 307.00 | | | 17 307.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1.00 | | | 1.00 |
7C Grand total | 1.00 | | | 1.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 4 786.00 | 4 786.00 | | 4 786.00 |
VH Loans with a maturity of more than one year at origin | 342 858.00 | 109 362.00 | 233 495.00 | 342 858.00 |
VI Group and Associates | 142 704.00 | 142 704.00 | | 142 704.00 |
VK Loans repaid during the year | 104 713.00 | | | 104 713.00 |
VM Income taxes | 36 885.00 | | | 36 885.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300.00 | | | 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 185.00 | 37 185.00 | | 37 185.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 490 348.00 | 256 853.00 | 233 495.00 | 490 348.00 |
