| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 19 123.00 | 19 086.00 | 37.00 | 19 123.00 |
BB Receivables related to investments | 43 642.00 | 20 000.00 | 23 642.00 | 43 642.00 |
BJ TOTAL (I) | 516 265.00 | 43 586.00 | 472 679.00 | 516 265.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 2 980.00 | | 2 980.00 | 2 980.00 |
CJ TOTAL (II) | 2 980.00 | | 2 980.00 | 2 980.00 |
CO Grand total (0 to V) | 519 244.00 | 43 586.00 | 475 658.00 | 519 244.00 |
CU Other investments | 453 500.00 | 4 500.00 | 449 000.00 | 453 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 132 000.00 | 132 000.00 | | 132 000.00 |
DD Legal reserve (1) | 13 200.00 | 13 200.00 | | 13 200.00 |
DG Other reserves | 289 823.00 | 261 916.00 | | 289 823.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 168.00 | 27 907.00 | | 36 168.00 |
DL TOTAL (I) | 471 192.00 | 435 023.00 | | 471 192.00 |
DS Convertible Bond Issues | | 322.00 | | |
DU Loans and Debts from Credit Institutions (3) | | 26 799.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 260.00 | 2 260.00 | | 2 260.00 |
DX Trade payables and related accounts | 2 206.00 | 2 179.00 | | 2 206.00 |
EC TOTAL (IV) | 4 466.00 | 31 559.00 | | 4 466.00 |
EE Grand total (I to V) | 475 658.00 | 466 583.00 | | 475 658.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 369.00 | |
FX Taxes, duties, and similar payments | | | 141.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 678.00 | |
GF Total Operating Expenses (II) | | | 3 188.00 | |
GG - OPERATING RESULT (I - II) | | | -3 188.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GR Interest and similar expenses | | | 643.00 | |
GU Total financial expenses (VI) | | | 643.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 357.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 15 146.00 | | |
HD Total exceptional income (VII) | | 15 146.00 | | |
HF Exceptional expenses on capital transactions | | 12 997.00 | | |
HH Total exceptional expenses (VIII) | | 12 997.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 149.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | 45 146.00 | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 832.00 | 17 239.00 | | 3 832.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 168.00 | 27 907.00 | | 36 168.00 |
| |
| 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 | 496 465.00 | | 19 800.00 | 496 465.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 19 123.00 | | | 19 123.00 |
I3 DECREASES Total Financial Fixed Assets | | | 497 142.00 | |
I4 DECREASES Grand Total | | | 516 265.00 | |
IN DECREASES Start-up, development, or research expenses | | | 19 123.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 477 342.00 | | 19 800.00 | 477 342.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 408.00 | 672.00 | -6.00 | 18 408.00 |
CY DEPRECIATION Start-up, development, or research expenses | 18 408.00 | 672.00 | -6.00 | 18 408.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 200 000.00 | | | 200 000.00 |
7B Total provisions for depreciation | 24 500.00 | | | 24 500.00 |
7C Grand total | 24 500.00 | | | 24 500.00 |
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 | 2 206.00 | 2 206.00 | | 2 206.00 |
UL Receivables related to investments | 43 642.00 | | | 43 642.00 |
VI Group and Associates | 2 260.00 | 2 260.00 | | 2 260.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 642.00 | | 43 642.00 | 43 642.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 466.00 | 4 466.00 | | 4 466.00 |
