| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 12 520.00 | | 12 520.00 | 12 520.00 |
BJ TOTAL (I) | 162 520.00 | | 162 520.00 | 162 520.00 |
BZ Other receivables | 12 041.00 | | 12 041.00 | 12 041.00 |
CF Cash and cash equivalents | 22.00 | | 22.00 | 22.00 |
CJ TOTAL (II) | 12 063.00 | | 12 063.00 | 12 063.00 |
CO Grand total (0 to V) | 174 583.00 | | 174 583.00 | 174 583.00 |
CU Other investments | 150 000.00 | | 150 000.00 | 150 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | -1 730.00 | | | -1 730.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 136.00 | -1 730.00 | | 16 136.00 |
DK Regulated provisions | 2 808.00 | 304.00 | | 2 808.00 |
DL TOTAL (I) | 47 214.00 | 28 574.00 | | 47 214.00 |
DU Loans and Debts from Credit Institutions (3) | 103 873.00 | 120 000.00 | | 103 873.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 760.00 | 1 500.00 | | 11 760.00 |
DX Trade payables and related accounts | 3 986.00 | | | 3 986.00 |
DZ Fixed asset liabilities and related accounts | | 1 272.00 | | |
EA Other liabilities | 7 750.00 | 11 250.00 | | 7 750.00 |
EC TOTAL (IV) | 127 369.00 | 134 022.00 | | 127 369.00 |
EE Grand total (I to V) | 174 583.00 | 162 596.00 | | 174 583.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 435.00 | |
GF Total Operating Expenses (II) | | | 5 435.00 | |
GG - OPERATING RESULT (I - II) | | | -5 435.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 000.00 | |
GP Total financial income (V) | | | 25 000.00 | |
GR Interest and similar expenses | | | 2 444.00 | |
GU Total financial expenses (VI) | | | 2 444.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 555.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 120.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 504.00 | 304.00 | | 2 504.00 |
HH Total exceptional expenses (VIII) | 2 504.00 | 304.00 | | 2 504.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 504.00 | -304.00 | | -2 504.00 |
HK Income tax | -1 520.00 | | | -1 520.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 000.00 | | | 25 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 863.00 | 1 730.00 | | 8 863.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 136.00 | -1 730.00 | | 16 136.00 |
| |
| 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 | 162 520.00 | | | 162 520.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 12 520.00 | | | 12 520.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150 000.00 | |
I4 DECREASES Grand Total | | | 162 520.00 | |
IN DECREASES Start-up, development, or research expenses | | | 12 520.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150 000.00 | | | 150 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 304.00 | 2 504.00 | | 304.00 |
7C Grand total | 304.00 | 2 504.00 | | 304.00 |
UJ - Exceptional | | 2 504.00 | | |
| |
| 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 | 3 986.00 | 3 986.00 | | 3 986.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 750.00 | 7 750.00 | | 7 750.00 |
VB VAT | 300.00 | | | 300.00 |
VH Loans with a maturity of more than one year at origin | 103 873.00 | 16 454.00 | 69 225.00 | 103 873.00 |
VI Group and Associates | 11 760.00 | 11 760.00 | | 11 760.00 |
VK Loans repaid during the year | 16 126.00 | | | 16 126.00 |
VM Income taxes | 11 741.00 | | | 11 741.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 041.00 | 12 041.00 | | 12 041.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 127 369.00 | 39 950.00 | 69 225.00 | 127 369.00 |
