| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 612.00 | 1 612.00 | | 1 612.00 |
BD Other fixed assets | 46.00 | | 46.00 | 46.00 |
BJ TOTAL (I) | 59 356.00 | 1 612.00 | 57 744.00 | 59 356.00 |
BZ Other receivables | 44 250.00 | | 44 250.00 | 44 250.00 |
CF Cash and cash equivalents | 850.00 | | 850.00 | 850.00 |
CJ TOTAL (II) | 45 099.00 | | 45 099.00 | 45 099.00 |
CO Grand total (0 to V) | 104 455.00 | 1 612.00 | 102 843.00 | 104 455.00 |
CU Other investments | 57 698.00 | | 57 698.00 | 57 698.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 46 681.00 | 28 518.00 | | 46 681.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 214.00 | 18 163.00 | | 23 214.00 |
DL TOTAL (I) | 86 395.00 | 63 181.00 | | 86 395.00 |
DU Loans and Debts from Credit Institutions (3) | 15 131.00 | 21 991.00 | | 15 131.00 |
DV Miscellaneous Loans and Financial Debts (4) | 112.00 | 112.00 | | 112.00 |
DX Trade payables and related accounts | 1 205.00 | 1 505.00 | | 1 205.00 |
EC TOTAL (IV) | 16 448.00 | 23 608.00 | | 16 448.00 |
EE Grand total (I to V) | 102 843.00 | 86 789.00 | | 102 843.00 |
EG Accrued income and payables due within one year | 8 458.00 | 8 521.00 | | 8 458.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 526.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 1 526.00 | |
GG - OPERATING RESULT (I - II) | | | -1 526.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 000.00 | |
GL Other interest and similar income | | | 415.00 | |
GP Total financial income (V) | | | 25 415.00 | |
GR Interest and similar expenses | | | 675.00 | |
GU Total financial expenses (VI) | | | 675.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 740.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 214.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -324.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 415.00 | 20 320.00 | | 25 415.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 201.00 | 2 157.00 | | 2 201.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 214.00 | 18 163.00 | | 23 214.00 |
| |
| 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 | 59 356.00 | | | 59 356.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 612.00 | | | 1 612.00 |
I3 DECREASES Total Financial Fixed Assets | | | 57 744.00 | |
I4 DECREASES Grand Total | | | 59 356.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 612.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 57 744.00 | | | 57 744.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 612.00 | | | 1 612.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 612.00 | | | 1 612.00 |
| |
| 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 | 1 205.00 | 1 205.00 | | 1 205.00 |
VC Group and associates | 39 409.00 | | | 39 409.00 |
VH Loans with a maturity of more than one year at origin | 15 131.00 | 7 141.00 | 7 990.00 | 15 131.00 |
VI Group and Associates | 112.00 | 112.00 | | 112.00 |
VK Loans repaid during the year | 6 841.00 | | | 6 841.00 |
VM Income taxes | 4 840.00 | | | 4 840.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 250.00 | 44 250.00 | | 44 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 448.00 | 8 458.00 | 7 990.00 | 16 448.00 |
