| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 14 079.00 | 5 808.00 | 8 271.00 | 14 079.00 |
BJ TOTAL (I) | 1 715 251.00 | 5 808.00 | 1 709 442.00 | 1 715 251.00 |
BZ Other receivables | 67 235.00 | | 67 235.00 | 67 235.00 |
CF Cash and cash equivalents | 11 175.00 | | 11 175.00 | 11 175.00 |
CH Prepaid expenses | 50.00 | | 50.00 | 50.00 |
CJ TOTAL (II) | 78 461.00 | | 78 461.00 | 78 461.00 |
CO Grand total (0 to V) | 1 793 712.00 | 5 808.00 | 1 787 904.00 | 1 793 712.00 |
CU Other investments | 1 701 171.00 | | 1 701 171.00 | 1 701 171.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 650 000.00 | | | 650 000.00 |
DD Legal reserve (1) | 16 767.00 | | | 16 767.00 |
DG Other reserves | 318 575.00 | | | 318 575.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 813.00 | | | 104 813.00 |
DL TOTAL (I) | 1 090 155.00 | | | 1 090 155.00 |
DU Loans and Debts from Credit Institutions (3) | 689 511.00 | | | 689 511.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 151.00 | | | 3 151.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
DY Tax and social security liabilities | 3 285.00 | | | 3 285.00 |
EC TOTAL (IV) | 697 748.00 | | | 697 748.00 |
EE Grand total (I to V) | 1 787 904.00 | | | 1 787 904.00 |
EG Accrued income and payables due within one year | 112 130.00 | | | 112 130.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 433.00 | |
FX Taxes, duties, and similar payments | | | 165.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 797.00 | |
GF Total Operating Expenses (II) | | | 5 396.00 | |
GG - OPERATING RESULT (I - II) | | | -5 395.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GR Interest and similar expenses | | | 16 784.00 | |
GU Total financial expenses (VI) | | | 16 784.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 103 215.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 820.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -6 993.00 | | | -6 993.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 001.00 | | | 120 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 187.00 | | | 15 187.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 813.00 | | | 104 813.00 |
| |
| 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 | 1 715 251.00 | | | 1 715 251.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 14 079.00 | | | 14 079.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 701 171.00 | |
I4 DECREASES Grand Total | | | 1 715 251.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | 14 079.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 701 171.00 | | | 1 701 171.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 010.00 | 2 797.00 | | 3 010.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 010.00 | 2 797.00 | | 3 010.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
8E Income Taxes | 3 285.00 | 3 285.00 | | 3 285.00 |
VB VAT | 600.00 | | | 600.00 |
VC Group and associates | 66 635.00 | | | 66 635.00 |
VH Loans with a maturity of more than one year at origin | 689 511.00 | 103 893.00 | 390 249.00 | 689 511.00 |
VI Group and Associates | 3 151.00 | 3 151.00 | | 3 151.00 |
VK Loans repaid during the year | 101 452.00 | | | 101 452.00 |
VS Prepaid expenses | 50.00 | | | 50.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 286.00 | 67 286.00 | | 67 286.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 697 748.00 | 112 130.00 | 390 249.00 | 697 748.00 |
