| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 23 390.00 | 23 220.00 | 170.00 | 23 390.00 |
AV Fixed assets in progress | 5 972.00 | | 5 972.00 | 5 972.00 |
BB Receivables related to investments | 36 927.00 | | 36 927.00 | 36 927.00 |
BJ TOTAL (I) | 516 489.00 | 23 220.00 | 493 270.00 | 516 489.00 |
BZ Other receivables | 22 063.00 | | 22 063.00 | 22 063.00 |
CF Cash and cash equivalents | 58.00 | | 58.00 | 58.00 |
CH Prepaid expenses | 491.00 | | 491.00 | 491.00 |
CJ TOTAL (II) | 22 612.00 | | 22 612.00 | 22 612.00 |
CO Grand total (0 to V) | 539 101.00 | 23 220.00 | 515 881.00 | 539 101.00 |
CU Other investments | 450 200.00 | | 450 200.00 | 450 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 140 000.00 | 140 000.00 | | 140 000.00 |
DD Legal reserve (1) | 14 000.00 | 10 700.00 | | 14 000.00 |
DH Retained earnings | 208 395.00 | 194 048.00 | | 208 395.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 151.00 | 17 647.00 | | 65 151.00 |
DL TOTAL (I) | 427 545.00 | 362 395.00 | | 427 545.00 |
DU Loans and Debts from Credit Institutions (3) | 64 028.00 | 120 900.00 | | 64 028.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 004.00 | 5 024.00 | | 1 004.00 |
DX Trade payables and related accounts | 3 881.00 | 2 215.00 | | 3 881.00 |
DY Tax and social security liabilities | 19 423.00 | 90.00 | | 19 423.00 |
EC TOTAL (IV) | 88 336.00 | 128 229.00 | | 88 336.00 |
EE Grand total (I to V) | 515 881.00 | 490 624.00 | | 515 881.00 |
EG Accrued income and payables due within one year | 83 319.00 | 64 200.00 | | 83 319.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 6 962.00 | |
FX Taxes, duties, and similar payments | | | 700.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 678.00 | |
GF Total Operating Expenses (II) | | | 12 340.00 | |
GG - OPERATING RESULT (I - II) | | | -12 340.00 | |
GI Supported loss or transferred profit (IV) | | | 1 133.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GK Income from other securities and fixed asset receivables | | | 267.00 | |
GP Total financial income (V) | | | 70 267.00 | |
GR Interest and similar expenses | | | 3 398.00 | |
GU Total financial expenses (VI) | | | 3 398.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 66 869.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 396.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 50.00 | | |
HB Exceptional income from capital transactions | 10 560.00 | | | 10 560.00 |
HD Total exceptional income (VII) | 10 560.00 | | | 10 560.00 |
HE Exceptional expenses on management operations | | 765.00 | | |
HF Exceptional expenses on capital transactions | 880.00 | | | 880.00 |
HH Total exceptional expenses (VIII) | 880.00 | 765.00 | | 880.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 680.00 | -765.00 | | 9 680.00 |
HK Income tax | -2 075.00 | -16 176.00 | | -2 075.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 827.00 | 50 050.00 | | 80 827.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 676.00 | 32 403.00 | | 15 676.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 151.00 | 17 647.00 | | 65 151.00 |
| |
| 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 | 474 470.00 | | 42 899.00 | 474 470.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 23 390.00 | | | 23 390.00 |
I3 DECREASES Total Financial Fixed Assets | | 880.00 | 487 127.00 | |
I4 DECREASES Grand Total | | 880.00 | 516 489.00 | |
IN DECREASES Start-up, development, or research expenses | | | 23 390.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 972.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 5 972.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 451 080.00 | | 36 927.00 | 451 080.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 542.00 | 4 678.00 | | 18 542.00 |
CY DEPRECIATION Start-up, development, or research expenses | 18 542.00 | 4 678.00 | | 18 542.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 132.00 | 132.00 | | 132.00 |
8B Suppliers and Related Accounts | 3 881.00 | 3 881.00 | | 3 881.00 |
8E Income Taxes | 19 333.00 | 19 333.00 | | 19 333.00 |
UL Receivables related to investments | 36 927.00 | 36 927.00 | | 36 927.00 |
VC Group and associates | 21 408.00 | | | 21 408.00 |
VH Loans with a maturity of more than one year at origin | 64 028.00 | 59 012.00 | 5 017.00 | 64 028.00 |
VI Group and Associates | 872.00 | 872.00 | | 872.00 |
VK Loans repaid during the year | 56 871.00 | | | 56 871.00 |
VQ Other Taxes, Duties, and Similar Debts | 90.00 | 90.00 | | 90.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 655.00 | | | 655.00 |
VS Prepaid expenses | 491.00 | | | 491.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 480.00 | 59 480.00 | | 59 480.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 335.00 | 83 319.00 | 5 017.00 | 88 335.00 |
