| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 60 000.00 | 37 020.00 | 22 980.00 | 60 000.00 |
BD Other fixed assets | 1 978 438.00 | | 1 978 438.00 | 1 978 438.00 |
BJ TOTAL (I) | 3 442 697.00 | 37 020.00 | 3 405 677.00 | 3 442 697.00 |
BZ Other receivables | 15 120.00 | | 15 120.00 | 15 120.00 |
CF Cash and cash equivalents | 204 736.00 | | 204 736.00 | 204 736.00 |
CJ TOTAL (II) | 219 856.00 | | 219 856.00 | 219 856.00 |
CO Grand total (0 to V) | 3 662 552.00 | 37 020.00 | 3 625 532.00 | 3 662 552.00 |
CU Other investments | 1 404 259.00 | | 1 404 259.00 | 1 404 259.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DH Retained earnings | -152 211.00 | -49 789.00 | | -152 211.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 146 103.00 | -102 422.00 | | 146 103.00 |
DL TOTAL (I) | 143 892.00 | -2 211.00 | | 143 892.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 360 229.00 | 1 739 229.00 | | 3 360 229.00 |
DX Trade payables and related accounts | 121 411.00 | 113 614.00 | | 121 411.00 |
DY Tax and social security liabilities | | 500.00 | | |
EC TOTAL (IV) | 3 481 640.00 | 1 853 343.00 | | 3 481 640.00 |
EE Grand total (I to V) | 3 625 532.00 | 1 851 132.00 | | 3 625 532.00 |
EG Accrued income and payables due within one year | 3 481 640.00 | 114 114.00 | | 3 481 640.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 112 098.00 | |
FX Taxes, duties, and similar payments | | | 401.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 000.00 | |
GF Total Operating Expenses (II) | | | 124 499.00 | |
GG - OPERATING RESULT (I - II) | | | -124 499.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 033.00 | |
GK Income from other securities and fixed asset receivables | | | 32 569.00 | |
GP Total financial income (V) | | | 40 602.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 602.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -83 897.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 230 000.00 | | | 230 000.00 |
HD Total exceptional income (VII) | 230 000.00 | | | 230 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 230 000.00 | | | 230 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 270 602.00 | 17 720.00 | | 270 602.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 124 499.00 | 120 141.00 | | 124 499.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 146 103.00 | -102 422.00 | | 146 103.00 |
| |
| 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 | 1 569 229.00 | | 1 873 468.00 | 1 569 229.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 60 000.00 | | | 60 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 382 697.00 | |
I4 DECREASES Grand Total | | | 3 442 697.00 | |
IN DECREASES Start-up, development, or research expenses | | | 60 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 509 229.00 | | 1 873 468.00 | 1 509 229.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 020.00 | 12 000.00 | | 25 020.00 |
CY DEPRECIATION Start-up, development, or research expenses | 25 020.00 | 12 000.00 | | 25 020.00 |
| |
| 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 | 121 411.00 | 121 411.00 | | 121 411.00 |
VI Group and Associates | 3 360 229.00 | 3 360 229.00 | | 3 360 229.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 120.00 | | | 15 120.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 120.00 | 15 120.00 | | 15 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 481 640.00 | 3 481 640.00 | | 3 481 640.00 |
