| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 159.00 | 2 477.00 | 2 682.00 | 5 159.00 |
BJ TOTAL (I) | 2 006 157.00 | 2 477.00 | 2 003 680.00 | 2 006 157.00 |
BZ Other receivables | 273 607.00 | | 273 607.00 | 273 607.00 |
CF Cash and cash equivalents | 6 989.00 | | 6 989.00 | 6 989.00 |
CJ TOTAL (II) | 280 595.00 | | 280 595.00 | 280 595.00 |
CO Grand total (0 to V) | 2 286 752.00 | 2 477.00 | 2 284 275.00 | 2 286 752.00 |
CU Other investments | 2 000 998.00 | | 2 000 998.00 | 2 000 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 4 274.00 | | | 4 274.00 |
DG Other reserves | 81 205.00 | | | 81 205.00 |
DH Retained earnings | | -5 854.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 654.00 | 91 333.00 | | -5 654.00 |
DL TOTAL (I) | 2 079 825.00 | 2 085 479.00 | | 2 079 825.00 |
DU Loans and Debts from Credit Institutions (3) | 54 400.00 | 98 700.00 | | 54 400.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146 770.00 | 78 687.00 | | 146 770.00 |
DX Trade payables and related accounts | 2 283.00 | 2 261.00 | | 2 283.00 |
DZ Fixed asset liabilities and related accounts | 998.00 | 998.00 | | 998.00 |
EC TOTAL (IV) | 204 450.00 | 180 646.00 | | 204 450.00 |
EE Grand total (I to V) | 2 284 275.00 | 2 266 125.00 | | 2 284 275.00 |
EG Accrued income and payables due within one year | 204 450.00 | 126 246.00 | | 204 450.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 306.00 | |
FX Taxes, duties, and similar payments | | | 134.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 032.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 6 472.00 | |
GG - OPERATING RESULT (I - II) | | | -6 472.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 724.00 | |
GP Total financial income (V) | | | 2 724.00 | |
GR Interest and similar expenses | | | 1 906.00 | |
GU Total financial expenses (VI) | | | 1 906.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 818.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 654.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 724.00 | 97 418.00 | | 2 724.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 379.00 | 6 084.00 | | 8 379.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 654.00 | 91 333.00 | | -5 654.00 |
| |
| 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 | 2 006 157.00 | | | 2 006 157.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 159.00 | | | 5 159.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 000 998.00 | |
I4 DECREASES Grand Total | | | 2 006 157.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 159.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 000 998.00 | | | 2 000 998.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 445.00 | 1 032.00 | | 1 445.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 445.00 | 1 032.00 | | 1 445.00 |
| |
| 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 | 2 283.00 | 2 283.00 | | 2 283.00 |
8J Fixed Asset Liabilities and Related Accounts | 998.00 | 998.00 | | 998.00 |
VC Group and associates | 183 734.00 | 183 734.00 | | 183 734.00 |
VH Loans with a maturity of more than one year at origin | 54 400.00 | 54 400.00 | | 54 400.00 |
VI Group and Associates | 146 770.00 | 146 770.00 | | 146 770.00 |
VK Loans repaid during the year | 44 300.00 | | | 44 300.00 |
VM Income taxes | 88 693.00 | 88 693.00 | | 88 693.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 180.00 | 1 180.00 | | 1 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 273 607.00 | 273 607.00 | | 273 607.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 204 450.00 | 204 450.00 | | 204 450.00 |
