| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 275.00 | 130.00 | 1 145.00 | 1 275.00 |
BJ TOTAL (I) | 638 876.00 | 130.00 | 638 746.00 | 638 876.00 |
CF Cash and cash equivalents | 25 717.00 | | 25 717.00 | 25 717.00 |
CH Prepaid expenses | 552.00 | | 552.00 | 552.00 |
CJ TOTAL (II) | 26 269.00 | | 26 269.00 | 26 269.00 |
CO Grand total (0 to V) | 665 145.00 | 130.00 | 665 015.00 | 665 145.00 |
CU Other investments | 637 601.00 | | 637 601.00 | 637 601.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 92 270.00 | | | 92 270.00 |
DK Regulated provisions | 1 824.00 | | | 1 824.00 |
DL TOTAL (I) | 144 094.00 | | | 144 094.00 |
DU Loans and Debts from Credit Institutions (3) | 520 070.00 | | | 520 070.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59.00 | | | 59.00 |
DX Trade payables and related accounts | 792.00 | | | 792.00 |
EC TOTAL (IV) | 520 921.00 | | | 520 921.00 |
EE Grand total (I to V) | 665 015.00 | | | 665 015.00 |
EG Accrued income and payables due within one year | 43 015.00 | | | 43 015.00 |
EI Including equity loans | 59.00 | | | 59.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 959.00 | |
FX Taxes, duties, and similar payments | | | 17.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 130.00 | |
GF Total Operating Expenses (II) | | | 3 106.00 | |
GG - OPERATING RESULT (I - II) | | | -3 106.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 2 800.00 | |
GU Total financial expenses (VI) | | | 2 800.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 97 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 094.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 824.00 | | | 1 824.00 |
HH Total exceptional expenses (VIII) | 1 824.00 | | | 1 824.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 824.00 | | | -1 824.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 000.00 | | | 100 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 730.00 | | | 7 730.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 92 270.00 | | | 92 270.00 |
| |
| 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 | | | 638 876.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1 275.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 637 601.00 | |
I4 DECREASES Grand Total | | | 638 876.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 275.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 637 601.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 130.00 | 130.00 | | 130.00 |
CY DEPRECIATION Start-up, development, or research expenses | 130.00 | 130.00 | | 130.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 1 824.00 | | |
7C Grand total | | 1 824.00 | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UJ - Exceptional | | 1 824.00 | | |
| |
| 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 | 792.00 | 792.00 | | 792.00 |
VH Loans with a maturity of more than one year at origin | 520 070.00 | 42 164.00 | 344 821.00 | 520 070.00 |
VI Group and Associates | 59.00 | 59.00 | | 59.00 |
VJ Loans taken out during the year | 520 000.00 | | | 520 000.00 |
VS Prepaid expenses | 552.00 | | | 552.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 552.00 | 552.00 | | 552.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 520 921.00 | 43 015.00 | 344 821.00 | 520 921.00 |
