| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 410.00 | 765.00 | 1 645.00 | 2 410.00 |
AH Goodwill | | | 1.00 | |
BJ TOTAL (I) | 262 136.00 | 765.00 | 261 371.00 | 262 136.00 |
BZ Other receivables | 19 294.00 | | 19 294.00 | 19 294.00 |
CF Cash and cash equivalents | 267.00 | | 267.00 | 267.00 |
CJ TOTAL (II) | 19 562.00 | | 19 562.00 | 19 562.00 |
CO Grand total (0 to V) | 281 697.00 | 765.00 | 280 932.00 | 281 697.00 |
CU Other investments | 259 726.00 | | 259 726.00 | 259 726.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -4 350.00 | | | -4 350.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 392.00 | -4 350.00 | | 32 392.00 |
DK Regulated provisions | 2 768.00 | 923.00 | | 2 768.00 |
DL TOTAL (I) | 31 810.00 | -2 427.00 | | 31 810.00 |
DU Loans and Debts from Credit Institutions (3) | 151 509.00 | 175 402.00 | | 151 509.00 |
DV Miscellaneous Loans and Financial Debts (4) | 87 880.00 | 87 880.00 | | 87 880.00 |
DX Trade payables and related accounts | 1 536.00 | 1 320.00 | | 1 536.00 |
DY Tax and social security liabilities | 8 198.00 | | | 8 198.00 |
EC TOTAL (IV) | 249 123.00 | 264 602.00 | | 249 123.00 |
EE Grand total (I to V) | 280 932.00 | 262 175.00 | | 280 932.00 |
EG Accrued income and payables due within one year | 122 940.00 | 264 602.00 | | 122 940.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 758.00 | |
FX Taxes, duties, and similar payments | | | 128.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 482.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 368.00 | |
GG - OPERATING RESULT (I - II) | | | -3 368.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 38 273.00 | |
GL Other interest and similar income | | | 111.00 | |
GP Total financial income (V) | | | 38 384.00 | |
GR Interest and similar expenses | | | 2 891.00 | |
GU Total financial expenses (VI) | | | 2 891.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 493.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 125.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 128.00 | | | 128.00 |
HD Total exceptional income (VII) | 128.00 | | | 128.00 |
HG Exceptional depreciation and provisions | 1 845.00 | 923.00 | | 1 845.00 |
HH Total exceptional expenses (VIII) | 1 845.00 | 923.00 | | 1 845.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 717.00 | -923.00 | | -1 717.00 |
HK Income tax | -1 984.00 | | | -1 984.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 512.00 | | | 38 512.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 121.00 | 4 350.00 | | 6 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 392.00 | -4 350.00 | | 32 392.00 |
| |
| 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 | 262 136.00 | | | 262 136.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 410.00 | | | 2 410.00 |
I3 DECREASES Total Financial Fixed Assets | | | 259 726.00 | |
I4 DECREASES Grand Total | | | 262 136.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 410.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 259 726.00 | | | 259 726.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 283.00 | 482.00 | | 283.00 |
CY DEPRECIATION Start-up, development, or research expenses | 283.00 | 482.00 | | 283.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 923.00 | 1 845.00 | | 923.00 |
7C Grand total | 923.00 | 1 845.00 | | 923.00 |
UJ - Exceptional | | 1 845.00 | | |
| |
| 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 | 1 536.00 | 1 536.00 | | 1 536.00 |
8E Income Taxes | 8 198.00 | 8 198.00 | | 8 198.00 |
VC Group and associates | 19 166.00 | | | 19 166.00 |
VG Loans with a maturity of up to one year at origin | 151 509.00 | 25 326.00 | 100 164.00 | 151 509.00 |
VI Group and Associates | 87 880.00 | 87 880.00 | | 87 880.00 |
VK Loans repaid during the year | 23 725.00 | | | 23 725.00 |
VP Miscellaneous | 128.00 | | | 128.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 294.00 | 19 294.00 | | 19 294.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 249 123.00 | 122 940.00 | 100 164.00 | 249 123.00 |
