| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 471.00 | 355.00 | 2 116.00 | 2 471.00 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 3 586 730.00 | 355.00 | 3 586 375.00 | 3 586 730.00 |
BZ Other receivables | 97.00 | | 97.00 | 97.00 |
CF Cash and cash equivalents | 205 674.00 | | 205 674.00 | 205 674.00 |
CJ TOTAL (II) | 205 771.00 | | 205 771.00 | 205 771.00 |
CO Grand total (0 to V) | 3 792 501.00 | 355.00 | 3 792 146.00 | 3 792 501.00 |
CU Other investments | 3 569 259.00 | | 3 569 259.00 | 3 569 259.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 10 000.00 | | 200 000.00 |
DH Retained earnings | -194.00 | | | -194.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 799 138.00 | -194.00 | | 1 799 138.00 |
DK Regulated provisions | 1 273.00 | | | 1 273.00 |
DL TOTAL (I) | 2 000 217.00 | 9 806.00 | | 2 000 217.00 |
DU Loans and Debts from Credit Institutions (3) | 1 781 053.00 | | | 1 781 053.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 10 000.00 | | |
DX Trade payables and related accounts | 4 620.00 | 6 600.00 | | 4 620.00 |
DY Tax and social security liabilities | 6 257.00 | 87.00 | | 6 257.00 |
EC TOTAL (IV) | 1 791 929.00 | 16 687.00 | | 1 791 929.00 |
EE Grand total (I to V) | 3 792 146.00 | 26 493.00 | | 3 792 146.00 |
EG Accrued income and payables due within one year | 229 765.00 | 16 687.00 | | 229 765.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 49 226.00 | |
FX Taxes, duties, and similar payments | | | 375.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 336.00 | |
GF Total Operating Expenses (II) | | | 49 936.00 | |
GG - OPERATING RESULT (I - II) | | | -49 936.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 880 000.00 | |
GP Total financial income (V) | | | 1 880 000.00 | |
GR Interest and similar expenses | | | 23 396.00 | |
GU Total financial expenses (VI) | | | 23 396.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 856 604.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 806 668.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 273.00 | | | 1 273.00 |
HH Total exceptional expenses (VIII) | 1 273.00 | | | 1 273.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 273.00 | | | -1 273.00 |
HK Income tax | 6 257.00 | | | 6 257.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 880 000.00 | | | 1 880 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 862.00 | 194.00 | | 80 862.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 799 138.00 | -194.00 | | 1 799 138.00 |
| |
| 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 | 16 908.00 | | 3 576 422.00 | 16 908.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 911.00 | | 2 160.00 | 6 911.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 584 259.00 | |
I4 DECREASES Grand Total | | 6 600.00 | 3 586 730.00 | |
IN DECREASES Start-up, development, or research expenses | | 6 600.00 | 2 471.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 997.00 | | 3 574 262.00 | 9 997.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19.00 | 336.00 | | 19.00 |
CY DEPRECIATION Start-up, development, or research expenses | 19.00 | 336.00 | | 19.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 1 273.00 | | |
7C Grand total | | 1 273.00 | | |
UJ - Exceptional | | 1 273.00 | | |
| |
| 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 | 4 620.00 | 4 620.00 | | 4 620.00 |
8E Income Taxes | 6 257.00 | 6 257.00 | | 6 257.00 |
UT Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
VG Loans with a maturity of up to one year at origin | 16 052.00 | 16 052.00 | | 16 052.00 |
VH Loans with a maturity of more than one year at origin | 1 765 000.00 | 202 835.00 | 1 070 066.00 | 1 765 000.00 |
VJ Loans taken out during the year | 1 765 000.00 | | | 1 765 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 97.00 | 97.00 | | 97.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 097.00 | 97.00 | 15 000.00 | 15 097.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 791 929.00 | 229 764.00 | 1 070 066.00 | 1 791 929.00 |
