| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 449.00 | 4 723.00 | 1 726.00 | 6 449.00 |
AH Goodwill | | 1.00 | | |
BJ TOTAL (I) | 205 021.00 | 4 723.00 | 200 298.00 | 205 021.00 |
BZ Other receivables | 90 000.00 | | 90 000.00 | 90 000.00 |
CF Cash and cash equivalents | 1 228.00 | | 1 228.00 | 1 228.00 |
CJ TOTAL (II) | 91 228.00 | | 91 228.00 | 91 228.00 |
CO Grand total (0 to V) | 296 249.00 | 4 723.00 | 291 526.00 | 296 249.00 |
CS Evaluated investments - equity method | 198 572.00 | | 198 572.00 | 198 572.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 125 778.00 | | | 125 778.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 787.00 | 125 978.00 | | 32 787.00 |
DL TOTAL (I) | 160 765.00 | 127 978.00 | | 160 765.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 230.00 | 21 230.00 | | 21 230.00 |
DX Trade payables and related accounts | 1 110.00 | 1 080.00 | | 1 110.00 |
DY Tax and social security liabilities | 3 940.00 | | | 3 940.00 |
EA Other liabilities | 104 481.00 | 138 609.00 | | 104 481.00 |
EC TOTAL (IV) | 130 761.00 | 160 919.00 | | 130 761.00 |
EE Grand total (I to V) | 291 526.00 | 288 897.00 | | 291 526.00 |
EG Accrued income and payables due within one year | 130 761.00 | 160 919.00 | | 130 761.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 038.00 | |
FX Taxes, duties, and similar payments | | | 85.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 150.00 | |
GF Total Operating Expenses (II) | | | 3 273.00 | |
GG - OPERATING RESULT (I - II) | | | -3 273.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 727.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 940.00 | | | 3 940.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | 130 000.00 | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 213.00 | 4 022.00 | | 7 213.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 787.00 | 125 978.00 | | 32 787.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 574.00 | 2 150.00 | | 2 574.00 |
PE DEPRECIATION Total including other intangible assets | 2 574.00 | 2 150.00 | | 2 574.00 |
| |
| 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 | 1 110.00 | 1 110.00 | | 1 110.00 |
8E Income Taxes | 3 940.00 | 3 940.00 | | 3 940.00 |
8K Other liabilities (including liabilities related to repo transactions) | 104 481.00 | 104 481.00 | | 104 481.00 |
VI Group and Associates | 21 230.00 | 21 230.00 | | 21 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 761.00 | 130 761.00 | | 130 761.00 |
