| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 947.00 | 9 947.00 | | 9 947.00 |
BD Other fixed assets | 25 000.00 | | 25 000.00 | 25 000.00 |
BJ TOTAL (I) | 835 547.00 | 9 947.00 | 825 600.00 | 835 547.00 |
BZ Other receivables | 111 449.00 | | 111 449.00 | 111 449.00 |
CF Cash and cash equivalents | 22 210.00 | | 22 210.00 | 22 210.00 |
CJ TOTAL (II) | 133 659.00 | | 133 659.00 | 133 659.00 |
CO Grand total (0 to V) | 969 206.00 | 9 947.00 | 959 259.00 | 969 206.00 |
CU Other investments | 800 600.00 | | 800 600.00 | 800 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 171 000.00 | 171 000.00 | | 171 000.00 |
DD Legal reserve (1) | 18 000.00 | 18 000.00 | | 18 000.00 |
DG Other reserves | 553 013.00 | 382 500.00 | | 553 013.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 934.00 | 170 513.00 | | -8 934.00 |
DL TOTAL (I) | 733 078.00 | 742 013.00 | | 733 078.00 |
DU Loans and Debts from Credit Institutions (3) | 125 296.00 | 193 252.00 | | 125 296.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 442.00 | 1 666.00 | | 46 442.00 |
DX Trade payables and related accounts | 300.00 | 300.00 | | 300.00 |
EA Other liabilities | 54 142.00 | 80 413.00 | | 54 142.00 |
EC TOTAL (IV) | 226 180.00 | 275 631.00 | | 226 180.00 |
EE Grand total (I to V) | 959 259.00 | 1 017 643.00 | | 959 259.00 |
EG Accrued income and payables due within one year | 189 439.00 | 96 193.00 | | 189 439.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 897.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 995.00 | |
GF Total Operating Expenses (II) | | | 4 054.00 | |
GG - OPERATING RESULT (I - II) | | | -4 054.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1 174.00 | |
GP Total financial income (V) | | | 1 174.00 | |
GR Interest and similar expenses | | | 7 643.00 | |
GU Total financial expenses (VI) | | | 7 643.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 469.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 589.00 | -3 844.00 | | -1 589.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 174.00 | 182 530.00 | | 1 174.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 108.00 | 12 017.00 | | 10 108.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 934.00 | 170 513.00 | | -8 934.00 |
| |
| 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 | 810 547.00 | | 25 000.00 | 810 547.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 9 947.00 | | | 9 947.00 |
I3 DECREASES Total Financial Fixed Assets | | | 825 600.00 | |
I4 DECREASES Grand Total | | | 835 547.00 | |
IN DECREASES Start-up, development, or research expenses | | | 9 947.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 800 600.00 | | 25 000.00 | 800 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 952.00 | 995.00 | | 8 952.00 |
CY DEPRECIATION Start-up, development, or research expenses | 8 952.00 | 995.00 | | 8 952.00 |
| |
| 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 | 300.00 | 300.00 | | 300.00 |
8K Other liabilities (including liabilities related to repo transactions) | 54 142.00 | 54 142.00 | | 54 142.00 |
VH Loans with a maturity of more than one year at origin | 125 296.00 | 88 555.00 | 36 741.00 | 125 296.00 |
VI Group and Associates | 46 442.00 | 46 442.00 | | 46 442.00 |
VK Loans repaid during the year | 67 956.00 | | | 67 956.00 |
VM Income taxes | 111 449.00 | | | 111 449.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 111 449.00 | 111 449.00 | | 111 449.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 226 180.00 | 189 439.00 | 36 741.00 | 226 180.00 |
