| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 227.00 | 2 227.00 | | 2 227.00 |
BJ TOTAL (I) | 682 740.00 | 2 227.00 | 680 513.00 | 682 740.00 |
BZ Other receivables | 36 016.00 | | 36 016.00 | 36 016.00 |
CF Cash and cash equivalents | 135 172.00 | | 135 172.00 | 135 172.00 |
CJ TOTAL (II) | 171 189.00 | | 171 189.00 | 171 189.00 |
CO Grand total (0 to V) | 853 930.00 | 2 227.00 | 851 702.00 | 853 930.00 |
CU Other investments | 680 513.00 | | 680 513.00 | 680 513.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 000.00 | 170 000.00 | | 170 000.00 |
DD Legal reserve (1) | 17 000.00 | 17 000.00 | | 17 000.00 |
DG Other reserves | 372 744.00 | 272 990.00 | | 372 744.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 617.00 | 99 753.00 | | 104 617.00 |
DK Regulated provisions | 30 513.00 | 30 513.00 | | 30 513.00 |
DL TOTAL (I) | 694 874.00 | 590 257.00 | | 694 874.00 |
DU Loans and Debts from Credit Institutions (3) | | 59 478.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 155 378.00 | 155 387.00 | | 155 378.00 |
DX Trade payables and related accounts | 1 450.00 | 1 440.00 | | 1 450.00 |
DY Tax and social security liabilities | | 8 954.00 | | |
EC TOTAL (IV) | 156 828.00 | 225 259.00 | | 156 828.00 |
EE Grand total (I to V) | 851 702.00 | 815 516.00 | | 851 702.00 |
| |
| 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 | | | 1 785.00 | |
GF Total Operating Expenses (II) | | | 1 786.00 | |
GG - OPERATING RESULT (I - II) | | | -1 784.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | 452.00 | |
GP Total financial income (V) | | | 100 452.00 | |
GU Total financial expenses (VI) | | | 1 726.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 98 726.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 942.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 5 597.00 | | |
HH Total exceptional expenses (VIII) | | 5 597.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5 597.00 | | |
HK Income tax | -7 675.00 | -10 606.00 | | -7 675.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 453.00 | 100 739.00 | | 100 453.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -4 163.00 | 986.00 | | -4 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 617.00 | 99 753.00 | | 104 617.00 |
| |
| 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 | 682 741.00 | | | 682 741.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 228.00 | | | 2 228.00 |
I3 DECREASES Total Financial Fixed Assets | | | 680 513.00 | |
I4 DECREASES Grand Total | | | 682 741.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 228.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 680 513.00 | | | 680 513.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 228.00 | | | 2 228.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 228.00 | | | 2 228.00 |
| |
| 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 | 1 450.00 | 1 450.00 | | 1 450.00 |
8K Other liabilities (including liabilities related to repo transactions) | 155 378.00 | 155 378.00 | | 155 378.00 |
VK Loans repaid during the year | 101 978.00 | | | 101 978.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 017.00 | 36 017.00 | | 36 017.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 156 828.00 | 156 828.00 | | 156 828.00 |
