| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 347.00 | 11 347.00 | | 11 347.00 |
AH Goodwill | 380 000.00 | | 380 000.00 | 380 000.00 |
BJ TOTAL (I) | 391 387.00 | 11 347.00 | 380 040.00 | 391 387.00 |
BZ Other receivables | 61 095.00 | | 61 095.00 | 61 095.00 |
CF Cash and cash equivalents | 14 368.00 | | 14 368.00 | 14 368.00 |
CJ TOTAL (II) | 75 463.00 | | 75 463.00 | 75 463.00 |
CO Grand total (0 to V) | 466 850.00 | 11 347.00 | 455 503.00 | 466 850.00 |
CU Other investments | 40.00 | | 40.00 | 40.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 35 183.00 | 54 274.00 | | 35 183.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 887.00 | -19 091.00 | | 61 887.00 |
DL TOTAL (I) | 102 570.00 | 40 683.00 | | 102 570.00 |
DU Loans and Debts from Credit Institutions (3) | | 22 420.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 343 291.00 | 350 438.00 | | 343 291.00 |
DX Trade payables and related accounts | 1 096.00 | 1 054.00 | | 1 096.00 |
DY Tax and social security liabilities | 8 547.00 | | | 8 547.00 |
EC TOTAL (IV) | 352 933.00 | 373 912.00 | | 352 933.00 |
EE Grand total (I to V) | 455 503.00 | 414 594.00 | | 455 503.00 |
EG Accrued income and payables due within one year | 352 933.00 | 178 912.00 | | 352 933.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 6 265.00 | |
FX Taxes, duties, and similar payments | | | 149.00 | |
FZ Social Security Contributions | | | 49.00 | |
GE Other Expenses | | | 9 645.00 | |
GF Total Operating Expenses (II) | | | 16 108.00 | |
GG - OPERATING RESULT (I - II) | | | -16 108.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 85 000.00 | |
GP Total financial income (V) | | | 85 000.00 | |
GR Interest and similar expenses | | | 6 490.00 | |
GU Total financial expenses (VI) | | | 6 490.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 78 510.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 402.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 515.00 | | | 515.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 000.00 | -3.00 | | 85 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 113.00 | 19 088.00 | | 23 113.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 887.00 | -19 091.00 | | 61 887.00 |
| |
| 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 | 391 387.00 | | | 391 387.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 347.00 | | | 11 347.00 |
I3 DECREASES Total Financial Fixed Assets | | | 40.00 | |
I4 DECREASES Grand Total | | | 391 387.00 | |
IN DECREASES Start-up, development, or research expenses | | | 11 347.00 | |
IO DECREASES Total including other intangible assets | | | 380 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 380 000.00 | | | 380 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 40.00 | | | 40.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 347.00 | | | 11 347.00 |
| |
| 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 | 1 096.00 | 1 096.00 | | 1 096.00 |
8K Other liabilities (including liabilities related to repo transactions) | 343 291.00 | 343 291.00 | | 343 291.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 547.00 | 8 547.00 | | 8 547.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 095.00 | 61 095.00 | | 61 095.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 352 933.00 | 352 933.00 | | 352 933.00 |
