| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 38 910.00 | 11 108.00 | 27 802.00 | 38 910.00 |
BJ TOTAL (I) | 1 038 910.00 | 11 108.00 | 1 027 802.00 | 1 038 910.00 |
BZ Other receivables | 50 388.00 | | 50 388.00 | 50 388.00 |
CF Cash and cash equivalents | 20 667.00 | | 20 667.00 | 20 667.00 |
CJ TOTAL (II) | 71 055.00 | | 71 055.00 | 71 055.00 |
CO Grand total (0 to V) | 1 109 965.00 | 11 108.00 | 1 098 857.00 | 1 109 965.00 |
CU Other investments | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -23 426.00 | | | -23 426.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 545 633.00 | | | 545 633.00 |
DL TOTAL (I) | 532 207.00 | | | 532 207.00 |
DU Loans and Debts from Credit Institutions (3) | 356 511.00 | | | 356 511.00 |
DX Trade payables and related accounts | 1 921.00 | | | 1 921.00 |
DY Tax and social security liabilities | 4 909.00 | | | 4 909.00 |
EA Other liabilities | 203 309.00 | | | 203 309.00 |
EC TOTAL (IV) | 566 650.00 | | | 566 650.00 |
EE Grand total (I to V) | 1 098 857.00 | | | 1 098 857.00 |
EG Accrued income and payables due within one year | 273 403.00 | | | 273 403.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 253.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 782.00 | |
GF Total Operating Expenses (II) | | | 15 240.00 | |
GG - OPERATING RESULT (I - II) | | | -15 240.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 562 000.00 | |
GP Total financial income (V) | | | 562 000.00 | |
GR Interest and similar expenses | | | 6 501.00 | |
GU Total financial expenses (VI) | | | 6 501.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 555 499.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 540 259.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 374.00 | | | -5 374.00 |
HL TOTAL REVENUE (I + III + V + VII) | 562 000.00 | | | 562 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 367.00 | | | 16 367.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 545 633.00 | | | 545 633.00 |
| |
| 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 | 1 038 910.00 | | | 1 038 910.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 38 910.00 | | | 38 910.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000 000.00 | |
I4 DECREASES Grand Total | | | 1 038 910.00 | |
IN DECREASES Start-up, development, or research expenses | | | 38 910.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000 000.00 | | | 1 000 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 326.00 | 7 782.00 | 11 108.00 | 3 326.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 326.00 | 7 782.00 | 11 108.00 | 3 326.00 |
| |
| 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 | 1 921.00 | 1 921.00 | | 1 921.00 |
8E Income Taxes | 4 868.00 | 4 868.00 | | 4 868.00 |
8K Other liabilities (including liabilities related to repo transactions) | 203 309.00 | 203 309.00 | | 203 309.00 |
VC Group and associates | 50 388.00 | | | 50 388.00 |
VH Loans with a maturity of more than one year at origin | 356 511.00 | 63 264.00 | 259 942.00 | 356 511.00 |
VK Loans repaid during the year | 93 534.00 | | | 93 534.00 |
VQ Other Taxes, Duties, and Similar Debts | 41.00 | 41.00 | | 41.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 388.00 | 50 388.00 | | 50 388.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 566 650.00 | 273 403.00 | 259 942.00 | 566 650.00 |
