| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 836.00 | 5 836.00 | | 5 836.00 |
BJ TOTAL (I) | 141 436.00 | 5 836.00 | 135 600.00 | 141 436.00 |
BZ Other receivables | 84 391.00 | | 84 391.00 | 84 391.00 |
CF Cash and cash equivalents | 14 056.00 | | 14 056.00 | 14 056.00 |
CJ TOTAL (II) | 98 446.00 | | 98 446.00 | 98 446.00 |
CO Grand total (0 to V) | 239 882.00 | 5 836.00 | 234 046.00 | 239 882.00 |
CS Evaluated investments - equity method | 135 600.00 | | 135 600.00 | 135 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 137 400.00 | 137 400.00 | | 137 400.00 |
DD Legal reserve (1) | 13 740.00 | 13 740.00 | | 13 740.00 |
DG Other reserves | 38 496.00 | 45 301.00 | | 38 496.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 960.00 | 6 936.00 | | 25 960.00 |
DL TOTAL (I) | 215 597.00 | 203 376.00 | | 215 597.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 224.00 | 14 658.00 | | 18 224.00 |
DX Trade payables and related accounts | 225.00 | 222.00 | | 225.00 |
EC TOTAL (IV) | 18 449.00 | 14 880.00 | | 18 449.00 |
EE Grand total (I to V) | 234 046.00 | 218 256.00 | | 234 046.00 |
EG Accrued income and payables due within one year | 18 449.00 | 14 880.00 | | 18 449.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 313.00 | |
GF Total Operating Expenses (II) | | | 2 314.00 | |
GG - OPERATING RESULT (I - II) | | | -2 313.00 | |
GK Income from other securities and fixed asset receivables | | | 5 200.00 | |
GL Other interest and similar income | | | 574.00 | |
GP Total financial income (V) | | | 5 774.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 774.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 460.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 32 000.00 | | | 32 000.00 |
HD Total exceptional income (VII) | 32 000.00 | | | 32 000.00 |
HF Exceptional expenses on capital transactions | 9 500.00 | | | 9 500.00 |
HH Total exceptional expenses (VIII) | 9 500.00 | | | 9 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 22 500.00 | | | 22 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 774.00 | 10 245.00 | | 37 774.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 814.00 | 3 309.00 | | 11 814.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 960.00 | 6 936.00 | | 25 960.00 |
| |
| 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 | 150 936.00 | | | 150 936.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 836.00 | | | 5 836.00 |
I3 DECREASES Total Financial Fixed Assets | | 9 500.00 | 135 600.00 | |
I4 DECREASES Grand Total | | 9 500.00 | 141 436.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 836.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 145 100.00 | | | 145 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 836.00 | | | 5 836.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 836.00 | | | 5 836.00 |
