| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 391.00 | 10 651.00 | 740.00 | 11 391.00 |
BB Receivables related to investments | 170 952.00 | | 170 952.00 | 170 952.00 |
BJ TOTAL (I) | 1 019 891.00 | 10 651.00 | 1 009 240.00 | 1 019 891.00 |
BZ Other receivables | 24 793.00 | | 24 793.00 | 24 793.00 |
CF Cash and cash equivalents | 86 392.00 | | 86 392.00 | 86 392.00 |
CJ TOTAL (II) | 111 185.00 | | 111 185.00 | 111 185.00 |
CO Grand total (0 to V) | 1 131 076.00 | 10 651.00 | 1 120 425.00 | 1 131 076.00 |
CU Other investments | 837 548.00 | | 837 548.00 | 837 548.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 121.00 | 119.00 | | 121.00 |
DG Other reserves | 2 285.00 | 2 258.00 | | 2 285.00 |
DH Retained earnings | | -436.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 655.00 | 465.00 | | 655.00 |
DL TOTAL (I) | 103 060.00 | 102 406.00 | | 103 060.00 |
DV Miscellaneous Loans and Financial Debts (4) | 932 172.00 | 932 547.00 | | 932 172.00 |
DX Trade payables and related accounts | 83 720.00 | 87 603.00 | | 83 720.00 |
DY Tax and social security liabilities | 1 472.00 | 501.00 | | 1 472.00 |
EC TOTAL (IV) | 1 017 364.00 | 1 020 651.00 | | 1 017 364.00 |
EE Grand total (I to V) | 1 120 425.00 | 1 123 057.00 | | 1 120 425.00 |
EG Accrued income and payables due within one year | | 1 020 651.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 000.00 | | 80 000.00 | 80 000.00 |
FJ Net sales | 80 000.00 | | 80 000.00 | 80 000.00 |
FR Total operating income (I) | | | 80 000.00 | |
FW Other purchases and external expenses | | | 65 730.00 | |
FX Taxes, duties, and similar payments | | | 641.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 279.00 | |
GF Total Operating Expenses (II) | | | 68 650.00 | |
GG - OPERATING RESULT (I - II) | | | 11 350.00 | |
GR Interest and similar expenses | | | 10 580.00 | |
GU Total financial expenses (VI) | | | 10 580.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 580.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 770.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 115.00 | 5.00 | | 115.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 000.00 | 80 000.00 | | 80 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 345.00 | 79 535.00 | | 79 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 655.00 | 465.00 | | 655.00 |
| |
| 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 | 1 019 891.00 | | | 1 019 891.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 391.00 | | | 11 391.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 008 500.00 | |
I4 DECREASES Grand Total | | | 1 019 891.00 | |
IN DECREASES Start-up, development, or research expenses | | | 11 391.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 008 500.00 | | | 1 008 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 933.00 | 2 279.00 | | 8 933.00 |
CY DEPRECIATION Start-up, development, or research expenses | 8 933.00 | 2 279.00 | | 8 933.00 |
| |
| 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 | 83 720.00 | 83 720.00 | | 83 720.00 |
8E Income Taxes | 112.00 | 112.00 | | 112.00 |
UX Other trade receivables | 170 952.00 | 170 952.00 | | 170 952.00 |
VB VAT | 12 553.00 | 12 553.00 | | 12 553.00 |
VI Group and Associates | 932 172.00 | 932 172.00 | | 932 172.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 240.00 | 12 240.00 | | 12 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 195 745.00 | 195 745.00 | | 195 745.00 |
VW VAT | 1 360.00 | 1 360.00 | | 1 360.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 017 364.00 | 1 017 364.00 | | 1 017 364.00 |
