| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 30 750.00 | 6 346.00 | 24 404.00 | 30 750.00 |
BB Receivables related to investments | 50 000.00 | | 50 000.00 | 50 000.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 1 380 780.00 | 6 346.00 | 1 374 434.00 | 1 380 780.00 |
BZ Other receivables | 15 141.00 | | 15 141.00 | 15 141.00 |
CD Marketable securities | 50 000.00 | | 50 000.00 | 50 000.00 |
CF Cash and cash equivalents | 9 071.00 | | 9 071.00 | 9 071.00 |
CJ TOTAL (II) | 74 212.00 | | 74 212.00 | 74 212.00 |
CO Grand total (0 to V) | 1 454 992.00 | 6 346.00 | 1 448 646.00 | 1 454 992.00 |
CP Shares due in less than one year | 50 000.00 | | | 50 000.00 |
CU Other investments | 1 300 000.00 | | 1 300 000.00 | 1 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 501 000.00 | | | 501 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 340 026.00 | | | 340 026.00 |
DL TOTAL (I) | 841 026.00 | | | 841 026.00 |
DU Loans and Debts from Credit Institutions (3) | 604 820.00 | | | 604 820.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000.00 | | | 1 000.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
EC TOTAL (IV) | 607 620.00 | | | 607 620.00 |
EE Grand total (I to V) | 1 448 646.00 | | | 1 448 646.00 |
EI Including equity loans | 1 000.00 | | | 1 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 375.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 346.00 | |
GF Total Operating Expenses (II) | | | 9 721.00 | |
GG - OPERATING RESULT (I - II) | | | -9 721.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 370 000.00 | |
GL Other interest and similar income | | | 142.00 | |
GP Total financial income (V) | | | 370 142.00 | |
GR Interest and similar expenses | | | 6 067.00 | |
GU Total financial expenses (VI) | | | 6 067.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 364 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 354 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 14 327.00 | | | 14 327.00 |
HH Total exceptional expenses (VIII) | 14 327.00 | | | 14 327.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 327.00 | | | -14 327.00 |
HL TOTAL REVENUE (I + III + V + VII) | 370 142.00 | | | 370 142.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 116.00 | | | 30 116.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 340 026.00 | | | 340 026.00 |
| |
| 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 | | | 1 380 780.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 30 750.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 350 030.00 | |
I4 DECREASES Grand Total | | | 1 380 780.00 | |
IN DECREASES Start-up, development, or research expenses | | | 30 750.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 350 030.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 6 346.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 6 346.00 | | |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
UL Receivables related to investments | 50 000.00 | 50 000.00 | | 50 000.00 |
VG Loans with a maturity of up to one year at origin | 4 820.00 | 4 820.00 | | 4 820.00 |
VH Loans with a maturity of more than one year at origin | 600 000.00 | 82 927.00 | 340 931.00 | 600 000.00 |
VI Group and Associates | 1 000.00 | 1 000.00 | | 1 000.00 |
VJ Loans taken out during the year | 600 000.00 | | | 600 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 141.00 | | | 15 141.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 141.00 | 65 141.00 | | 65 141.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 607 620.00 | 90 547.00 | 340 931.00 | 607 620.00 |
