| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 470 839.00 | | 470 839.00 | 470 839.00 |
BZ Other receivables | 196 149.00 | | 196 149.00 | 196 149.00 |
CF Cash and cash equivalents | 10 517.00 | | 10 517.00 | 10 517.00 |
CJ TOTAL (II) | 206 666.00 | | 206 666.00 | 206 666.00 |
CO Grand total (0 to V) | 677 505.00 | | 677 505.00 | 677 505.00 |
CU Other investments | 470 839.00 | | 470 839.00 | 470 839.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 308 504.00 | 243 142.00 | | 308 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 671.00 | 65 362.00 | | 97 671.00 |
DL TOTAL (I) | 417 175.00 | 319 504.00 | | 417 175.00 |
DU Loans and Debts from Credit Institutions (3) | 62 512.00 | 109 593.00 | | 62 512.00 |
DV Miscellaneous Loans and Financial Debts (4) | 193 873.00 | 204 150.00 | | 193 873.00 |
DX Trade payables and related accounts | 3 826.00 | 2 266.00 | | 3 826.00 |
DY Tax and social security liabilities | 119.00 | 119.00 | | 119.00 |
EC TOTAL (IV) | 260 330.00 | 316 127.00 | | 260 330.00 |
EE Grand total (I to V) | 677 505.00 | 635 631.00 | | 677 505.00 |
EG Accrued income and payables due within one year | 246 939.00 | 253 615.00 | | 246 939.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 077.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
FZ Social Security Contributions | | | 4 116.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 10 352.00 | |
GG - OPERATING RESULT (I - II) | | | -10 352.00 | |
GL Other interest and similar income | | | 56 000.00 | |
GP Total financial income (V) | | | 56 000.00 | |
GR Interest and similar expenses | | | 3 425.00 | |
GU Total financial expenses (VI) | | | 3 425.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 52 575.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 223.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 908.00 | | | 1 908.00 |
HH Total exceptional expenses (VIII) | 1 908.00 | | | 1 908.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 908.00 | | | -1 908.00 |
HK Income tax | -57 356.00 | -35 732.00 | | -57 356.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 000.00 | 56 000.00 | | 56 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -41 671.00 | -9 362.00 | | -41 671.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 671.00 | 65 362.00 | | 97 671.00 |
| |
| 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 | 533 373.00 | | | 533 373.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 62 534.00 | | | 62 534.00 |
I3 DECREASES Total Financial Fixed Assets | | | 470 839.00 | |
I4 DECREASES Grand Total | | 62 534.00 | 470 839.00 | |
IN DECREASES Start-up, development, or research expenses | | 62 534.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 470 839.00 | | | 470 839.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 62 534.00 | | 62 534.00 | 62 534.00 |
CY DEPRECIATION Start-up, development, or research expenses | 62 534.00 | | 62 534.00 | 62 534.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 259.00 | 259.00 | | 259.00 |
8B Suppliers and Related Accounts | 3 826.00 | 3 826.00 | | 3 826.00 |
VH Loans with a maturity of more than one year at origin | 62 512.00 | 49 121.00 | 13 391.00 | 62 512.00 |
VI Group and Associates | 193 614.00 | 193 614.00 | | 193 614.00 |
VK Loans repaid during the year | 47 080.00 | | | 47 080.00 |
VM Income taxes | 167 949.00 | | | 167 949.00 |
VQ Other Taxes, Duties, and Similar Debts | 119.00 | 119.00 | | 119.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28 200.00 | | | 28 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 196 149.00 | 196 149.00 | | 196 149.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 260 330.00 | 246 939.00 | 13 391.00 | 260 330.00 |
