| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 27 030.00 | 12 438.00 | 14 592.00 | 27 030.00 |
BJ TOTAL (I) | 627 030.00 | 12 438.00 | 614 592.00 | 627 030.00 |
BZ Other receivables | 119 434.00 | | 119 434.00 | 119 434.00 |
CF Cash and cash equivalents | 505.00 | | 505.00 | 505.00 |
CJ TOTAL (II) | 119 939.00 | | 119 939.00 | 119 939.00 |
CO Grand total (0 to V) | 746 969.00 | 12 438.00 | 734 531.00 | 746 969.00 |
CU Other investments | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 500.00 | 30 000.00 | | 22 500.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DG Other reserves | 68 433.00 | | | 68 433.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 563.00 | 137 933.00 | | 98 563.00 |
DL TOTAL (I) | 192 497.00 | 167 933.00 | | 192 497.00 |
DU Loans and Debts from Credit Institutions (3) | 437 180.00 | 432 173.00 | | 437 180.00 |
DV Miscellaneous Loans and Financial Debts (4) | 104 029.00 | 104 253.00 | | 104 029.00 |
DX Trade payables and related accounts | 720.00 | 1 620.00 | | 720.00 |
DY Tax and social security liabilities | 105.00 | 105.00 | | 105.00 |
EC TOTAL (IV) | 542 034.00 | 538 151.00 | | 542 034.00 |
EE Grand total (I to V) | 734 531.00 | 706 085.00 | | 734 531.00 |
EG Accrued income and payables due within one year | 185 231.00 | 174 971.00 | | 185 231.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 262.00 | |
FX Taxes, duties, and similar payments | | | 514.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 5 406.00 | |
GF Total Operating Expenses (II) | | | 14 182.00 | |
GG - OPERATING RESULT (I - II) | | | -14 182.00 | |
GK Income from other securities and fixed asset receivables | | | 120 000.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GR Interest and similar expenses | | | 7 254.00 | |
GU Total financial expenses (VI) | | | 7 254.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 112 745.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 563.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 120 000.00 | 170 000.00 | | 120 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 436.00 | 32 066.00 | | 21 436.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 563.00 | 137 933.00 | | 98 563.00 |
| |
| 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 | 627 030.00 | | | 627 030.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 27 030.00 | | | 27 030.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 000.00 | |
I4 DECREASES Grand Total | | | 627 030.00 | |
IN DECREASES Start-up, development, or research expenses | | | 27 030.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 000.00 | | | 600 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 032.00 | 5 406.00 | | 7 032.00 |
CY DEPRECIATION Start-up, development, or research expenses | 7 032.00 | 5 406.00 | | 7 032.00 |
| |
| 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 | 4 030.00 | 4 030.00 | | 4 030.00 |
8B Suppliers and Related Accounts | 720.00 | 720.00 | | 720.00 |
VH Loans with a maturity of more than one year at origin | 437 180.00 | 80 377.00 | 335 026.00 | 437 180.00 |
VI Group and Associates | 100 000.00 | 100 000.00 | | 100 000.00 |
VJ Loans taken out during the year | 74 000.00 | | | 74 000.00 |
VK Loans repaid during the year | 68 993.00 | | | 68 993.00 |
VQ Other Taxes, Duties, and Similar Debts | 105.00 | 105.00 | | 105.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 119 434.00 | | | 119 434.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 434.00 | 119 434.00 | | 119 434.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 542 035.00 | 185 232.00 | 335 026.00 | 542 035.00 |
