| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 678.00 | 1 210.00 | 468.00 | 1 678.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 349 890.00 | 1 210.00 | 348 680.00 | 349 890.00 |
CF Cash and cash equivalents | 147 375.00 | | 147 375.00 | 147 375.00 |
CJ TOTAL (II) | 147 375.00 | | 147 375.00 | 147 375.00 |
CO Grand total (0 to V) | 497 265.00 | 1 210.00 | 496 054.00 | 497 265.00 |
CU Other investments | 348 197.00 | | 348 197.00 | 348 197.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 258 517.00 | 142 348.00 | | 258 517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 102 769.00 | 216 168.00 | | 102 769.00 |
DL TOTAL (I) | 372 286.00 | 369 517.00 | | 372 286.00 |
DU Loans and Debts from Credit Institutions (3) | 120 478.00 | 178 951.00 | | 120 478.00 |
DX Trade payables and related accounts | 3 290.00 | 3 260.00 | | 3 290.00 |
EC TOTAL (IV) | 123 768.00 | 182 211.00 | | 123 768.00 |
EE Grand total (I to V) | 496 054.00 | 551 728.00 | | 496 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 967.00 | |
FX Taxes, duties, and similar payments | | | 392.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 336.00 | |
GF Total Operating Expenses (II) | | | 4 696.00 | |
GG - OPERATING RESULT (I - II) | | | -4 696.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 110 976.00 | |
GP Total financial income (V) | | | 110 976.00 | |
GR Interest and similar expenses | | | 3 511.00 | |
GU Total financial expenses (VI) | | | 3 511.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 107 465.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 102 769.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1.00 | | |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 110 976.00 | 226 576.00 | | 110 976.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 207.00 | 10 408.00 | | 8 207.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 102 769.00 | 216 168.00 | | 102 769.00 |
| |
| 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 | 349 890.00 | | | 349 890.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 678.00 | | | 1 678.00 |
I3 DECREASES Total Financial Fixed Assets | | | 348 212.00 | |
I4 DECREASES Grand Total | | | 349 890.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 678.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 348 212.00 | | | 348 212.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 875.00 | 335.00 | | 875.00 |
CY DEPRECIATION Start-up, development, or research expenses | 875.00 | 336.00 | | 875.00 |
| |
| 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 | 3 290.00 | 3 290.00 | | 3 290.00 |
VH Loans with a maturity of more than one year at origin | 120 478.00 | 59 777.00 | 60 701.00 | 120 478.00 |
VK Loans repaid during the year | 58 409.00 | | | 58 409.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 768.00 | 63 067.00 | 60 701.00 | 123 768.00 |
