| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 410.00 | 1 247.00 | 1 163.00 | 2 410.00 |
BJ TOTAL (I) | 262 136.00 | 1 247.00 | 260 889.00 | 262 136.00 |
BZ Other receivables | 70 740.00 | | 70 740.00 | 70 740.00 |
CF Cash and cash equivalents | 524.00 | | 524.00 | 524.00 |
CJ TOTAL (II) | 71 264.00 | | 71 264.00 | 71 264.00 |
CO Grand total (0 to V) | 333 400.00 | 1 247.00 | 332 153.00 | 333 400.00 |
CU Other investments | 259 726.00 | | 259 726.00 | 259 726.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 27 942.00 | | | 27 942.00 |
DH Retained earnings | | -4 350.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 002.00 | 32 392.00 | | 62 002.00 |
DK Regulated provisions | 4 613.00 | 2 768.00 | | 4 613.00 |
DL TOTAL (I) | 95 657.00 | 31 810.00 | | 95 657.00 |
DU Loans and Debts from Credit Institutions (3) | 127 271.00 | 151 509.00 | | 127 271.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108 190.00 | 87 880.00 | | 108 190.00 |
DX Trade payables and related accounts | 1 036.00 | 1 536.00 | | 1 036.00 |
DY Tax and social security liabilities | | 8 198.00 | | |
EC TOTAL (IV) | 236 497.00 | 249 123.00 | | 236 497.00 |
EE Grand total (I to V) | 332 153.00 | 280 932.00 | | 332 153.00 |
EG Accrued income and payables due within one year | 134 781.00 | 122 940.00 | | 134 781.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 512.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 482.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 994.00 | |
GG - OPERATING RESULT (I - II) | | | -1 994.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 66 517.00 | |
GL Other interest and similar income | | | 373.00 | |
GP Total financial income (V) | | | 66 890.00 | |
GR Interest and similar expenses | | | 2 546.00 | |
GU Total financial expenses (VI) | | | 2 546.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 64 344.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 350.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 128.00 | | |
HD Total exceptional income (VII) | | 128.00 | | |
HG Exceptional depreciation and provisions | 1 845.00 | 1 845.00 | | 1 845.00 |
HH Total exceptional expenses (VIII) | 1 845.00 | 1 845.00 | | 1 845.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 845.00 | -1 717.00 | | -1 845.00 |
HK Income tax | -1 497.00 | -1 984.00 | | -1 497.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 890.00 | 38 512.00 | | 66 890.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 888.00 | 6 121.00 | | 4 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 62 002.00 | 32 392.00 | | 62 002.00 |
| |
| 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 | 262 136.00 | | | 262 136.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 410.00 | | | 2 410.00 |
I3 DECREASES Total Financial Fixed Assets | | | 259 726.00 | |
I4 DECREASES Grand Total | | | 262 136.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 410.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 259 726.00 | | | 259 726.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 765.00 | 482.00 | | 765.00 |
CY DEPRECIATION Start-up, development, or research expenses | 765.00 | 482.00 | | 765.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 768.00 | 1 845.00 | | 2 768.00 |
7C Grand total | 2 768.00 | 1 845.00 | | 2 768.00 |
UJ - Exceptional | | 1 845.00 | | |
| |
| 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 | 1 036.00 | 1 036.00 | | 1 036.00 |
VC Group and associates | 59 634.00 | | | 59 634.00 |
VG Loans with a maturity of up to one year at origin | 127 271.00 | 25 555.00 | 101 716.00 | 127 271.00 |
VI Group and Associates | 108 190.00 | 108 190.00 | | 108 190.00 |
VK Loans repaid during the year | 24 093.00 | | | 24 093.00 |
VM Income taxes | 11 106.00 | | | 11 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 740.00 | 70 740.00 | | 70 740.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 236 497.00 | 134 781.00 | 101 716.00 | 236 497.00 |
