| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 690.00 | 2 690.00 | | 2 690.00 |
BD Other fixed assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 254 050.00 | 2 690.00 | 251 360.00 | 254 050.00 |
BZ Other receivables | 38 413.00 | | 38 413.00 | 38 413.00 |
CD Marketable securities | 50 000.00 | | 50 000.00 | 50 000.00 |
CF Cash and cash equivalents | 22 759.00 | | 22 759.00 | 22 759.00 |
CJ TOTAL (II) | 111 172.00 | | 111 172.00 | 111 172.00 |
CO Grand total (0 to V) | 365 222.00 | 2 690.00 | 362 532.00 | 365 222.00 |
CU Other investments | 241 360.00 | | 241 360.00 | 241 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 127 254.00 | 63 875.00 | | 127 254.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 483.00 | 63 379.00 | | 64 483.00 |
DK Regulated provisions | 3 862.00 | 2 590.00 | | 3 862.00 |
DL TOTAL (I) | 196 699.00 | 130 944.00 | | 196 699.00 |
DU Loans and Debts from Credit Institutions (3) | 162 788.00 | 201 949.00 | | 162 788.00 |
DX Trade payables and related accounts | 3 046.00 | 2 190.00 | | 3 046.00 |
DY Tax and social security liabilities | | 1 762.00 | | |
EC TOTAL (IV) | 165 834.00 | 205 901.00 | | 165 834.00 |
EE Grand total (I to V) | 362 532.00 | 336 845.00 | | 362 532.00 |
EG Accrued income and payables due within one year | 42 910.00 | 43 215.00 | | 42 910.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 864.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GB Operating Expenses - Provisions | | | 815.00 | |
GF Total Operating Expenses (II) | | | 3 830.00 | |
GG - OPERATING RESULT (I - II) | | | -3 830.00 | |
GP Total financial income (V) | | | 70 480.00 | |
GU Total financial expenses (VI) | | | 2 768.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 712.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 882.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 1 272.00 | 1 272.00 | | 1 272.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 272.00 | -1 272.00 | | -1 272.00 |
HK Income tax | -1 873.00 | -2 157.00 | | -1 873.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 480.00 | 70 405.00 | | 70 480.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 997.00 | 7 026.00 | | 5 997.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 483.00 | 63 379.00 | | 64 483.00 |
| |
| 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 | 244 050.00 | | | 244 050.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 690.00 | | | 2 690.00 |
I3 DECREASES Total Financial Fixed Assets | | | 251 360.00 | |
I4 DECREASES Grand Total | | | 254 050.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 690.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 241 360.00 | | | 241 360.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 875.00 | 815.00 | | 1 875.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 875.00 | 815.00 | | 1 875.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 590.00 | 1 272.00 | | 2 590.00 |
7C Grand total | 2 590.00 | 1 272.00 | | 2 590.00 |
UJ - Exceptional | | 1 272.00 | | |
| |
| 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 | 3 046.00 | 3 046.00 | | 3 046.00 |
VH Loans with a maturity of more than one year at origin | 162 788.00 | 39 864.00 | 122 923.00 | 162 788.00 |
VK Loans repaid during the year | 39 170.00 | | | 39 170.00 |
VP Miscellaneous | 38 413.00 | 38 413.00 | | 38 413.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 413.00 | 38 413.00 | | 38 413.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 834.00 | 42 910.00 | 122 923.00 | 165 834.00 |
