| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 196.00 | 927.00 | 269.00 | 1 196.00 |
BB Receivables related to investments | 27 847.00 | | 27 847.00 | 27 847.00 |
BD Other fixed assets | 128 273.00 | | 128 273.00 | 128 273.00 |
BJ TOTAL (I) | 157 329.00 | 927.00 | 156 402.00 | 157 329.00 |
BZ Other receivables | 8 780.00 | | 8 780.00 | 8 780.00 |
CF Cash and cash equivalents | 1 548.00 | | 1 548.00 | 1 548.00 |
CJ TOTAL (II) | 10 328.00 | | 10 328.00 | 10 328.00 |
CO Grand total (0 to V) | 167 657.00 | 927.00 | 166 730.00 | 167 657.00 |
CU Other investments | 13.00 | | 13.00 | 13.00 |
| |
| 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 |
DH Retained earnings | 96 023.00 | 97 565.00 | | 96 023.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 483.00 | -1 542.00 | | -1 483.00 |
DL TOTAL (I) | 105 540.00 | 107 023.00 | | 105 540.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 380.00 | 53 828.00 | | 60 380.00 |
DX Trade payables and related accounts | 810.00 | 788.00 | | 810.00 |
EC TOTAL (IV) | 61 190.00 | 54 616.00 | | 61 190.00 |
EE Grand total (I to V) | 166 730.00 | 161 639.00 | | 166 730.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 858.00 | |
FX Taxes, duties, and similar payments | | | 122.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 981.00 | |
GG - OPERATING RESULT (I - II) | | | -981.00 | |
GR Interest and similar expenses | | | 502.00 | |
GU Total financial expenses (VI) | | | 502.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -502.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 483.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -273.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 483.00 | 1 543.00 | | 1 483.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 483.00 | -1 542.00 | | -1 483.00 |
| |
| 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 | 157 329.00 | | | 157 329.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 196.00 | | | 1 196.00 |
I3 DECREASES Total Financial Fixed Assets | | | 156 133.00 | |
I4 DECREASES Grand Total | | | 157 329.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 196.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 156 133.00 | | | 156 133.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 927.00 | | | 927.00 |
CY DEPRECIATION Start-up, development, or research expenses | 927.00 | | | 927.00 |
| |
| 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 | 810.00 | 810.00 | | 810.00 |
UL Receivables related to investments | 27 847.00 | | | 27 847.00 |
VC Group and associates | 1 368.00 | | | 1 368.00 |
VI Group and Associates | 60 380.00 | 60 380.00 | | 60 380.00 |
VM Income taxes | 7 412.00 | | | 7 412.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 627.00 | 8 780.00 | 27 847.00 | 36 627.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 190.00 | 61 190.00 | | 61 190.00 |
