| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 511.00 | 2 511.00 | | 2 511.00 |
BJ TOTAL (I) | 737 054.00 | 2 511.00 | 734 542.00 | 737 054.00 |
BZ Other receivables | 1 580 114.00 | | 1 580 114.00 | 1 580 114.00 |
CF Cash and cash equivalents | 5 956.00 | | 5 956.00 | 5 956.00 |
CJ TOTAL (II) | 1 586 070.00 | | 1 586 070.00 | 1 586 070.00 |
CO Grand total (0 to V) | 2 323 125.00 | 2 511.00 | 2 320 613.00 | 2 323 125.00 |
CU Other investments | 734 542.00 | | 734 542.00 | 734 542.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DD Legal reserve (1) | 30 000.00 | | | 30 000.00 |
DG Other reserves | 18 392.00 | | | 18 392.00 |
DH Retained earnings | -204 726.00 | | | -204 726.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 147 835.00 | | | 147 835.00 |
DL TOTAL (I) | 491 500.00 | | | 491 500.00 |
DU Loans and Debts from Credit Institutions (3) | 252 505.00 | | | 252 505.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 562 299.00 | | | 1 562 299.00 |
DX Trade payables and related accounts | 4 308.00 | | | 4 308.00 |
EA Other liabilities | 10 000.00 | | | 10 000.00 |
EC TOTAL (IV) | 1 829 112.00 | | | 1 829 112.00 |
EE Grand total (I to V) | 2 320 613.00 | | | 2 320 613.00 |
EG Accrued income and payables due within one year | 1 813 726.00 | | | 1 813 726.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 53.00 | | | 53.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 744.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GF Total Operating Expenses (II) | | | 7 906.00 | |
GG - OPERATING RESULT (I - II) | | | -7 906.00 | |
GR Interest and similar expenses | | | 5 501.00 | |
GU Total financial expenses (VI) | | | 5 501.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 501.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 408.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -161 244.00 | | | -161 244.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -147 835.00 | | | -147 835.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 147 835.00 | | | 147 835.00 |
| |
| 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 | 567 091.00 | | | 567 091.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 512.00 | | | 2 512.00 |
I3 DECREASES Total Financial Fixed Assets | | | 734 543.00 | |
I4 DECREASES Grand Total | | | 737 055.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 512.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 564 579.00 | | | 564 579.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 512.00 | | | 2 512.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 512.00 | | | 2 512.00 |
| |
| 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 | 4 308.00 | 4 308.00 | | 4 308.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 572 299.00 | 1 572 299.00 | | 1 572 299.00 |
VG Loans with a maturity of up to one year at origin | 53.00 | 53.00 | | 53.00 |
VH Loans with a maturity of more than one year at origin | 252 452.00 | 237 065.00 | 15 387.00 | 252 452.00 |
VK Loans repaid during the year | 54 822.00 | | | 54 822.00 |
VP Miscellaneous | 1 580 114.00 | | | 1 580 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 580 114.00 | 1 580 114.00 | | 1 580 114.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 829 113.00 | 1 813 726.00 | 15 387.00 | 1 829 113.00 |
