| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 225.00 | 1 225.00 | | 1 225.00 |
BJ TOTAL (I) | 273 828.00 | 1 225.00 | 272 603.00 | 273 828.00 |
BZ Other receivables | 24 570.00 | | 24 570.00 | 24 570.00 |
CF Cash and cash equivalents | 531.00 | | 531.00 | 531.00 |
CJ TOTAL (II) | 25 101.00 | | 25 101.00 | 25 101.00 |
CO Grand total (0 to V) | 298 929.00 | 1 225.00 | 297 704.00 | 298 929.00 |
CU Other investments | 272 603.00 | | 272 603.00 | 272 603.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 702.00 | 30 702.00 | | 30 702.00 |
DD Legal reserve (1) | 440.00 | 440.00 | | 440.00 |
DE Statutory or contractual reserves | 170 668.00 | 139 406.00 | | 170 668.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 230.00 | 31 262.00 | | 32 230.00 |
DL TOTAL (I) | 234 040.00 | 201 810.00 | | 234 040.00 |
DU Loans and Debts from Credit Institutions (3) | 14 757.00 | 49 938.00 | | 14 757.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 174.00 | 39 654.00 | | 47 174.00 |
DX Trade payables and related accounts | 1 600.00 | 1 600.00 | | 1 600.00 |
DY Tax and social security liabilities | 116.00 | 113.00 | | 116.00 |
EA Other liabilities | 16.00 | 267.00 | | 16.00 |
EC TOTAL (IV) | 63 664.00 | 91 573.00 | | 63 664.00 |
EE Grand total (I to V) | 297 704.00 | 293 383.00 | | 297 704.00 |
EI Including equity loans | 47 174.00 | | | 47 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 370.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GF Total Operating Expenses (II) | | | 2 524.00 | |
GG - OPERATING RESULT (I - II) | | | -2 524.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 000.00 | |
GP Total financial income (V) | | | 35 000.00 | |
GR Interest and similar expenses | | | 663.00 | |
GU Total financial expenses (VI) | | | 663.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 337.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 813.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -417.00 | -616.00 | | -417.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 000.00 | 35 000.00 | | 35 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 770.00 | 3 738.00 | | 2 770.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 230.00 | 31 262.00 | | 32 230.00 |
| |
| 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 | 273 828.00 | | | 273 828.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 225.00 | | | 1 225.00 |
I3 DECREASES Total Financial Fixed Assets | | | 272 603.00 | |
I4 DECREASES Grand Total | | | 273 828.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 225.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 272 603.00 | | | 272 603.00 |
| |
| 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 | 1 600.00 | 1 600.00 | | 1 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16.00 | 16.00 | | 16.00 |
VG Loans with a maturity of up to one year at origin | 46.00 | 46.00 | | 46.00 |
VH Loans with a maturity of more than one year at origin | 14 711.00 | 3 569.00 | 11 142.00 | 14 711.00 |
VI Group and Associates | 47 174.00 | 47 174.00 | | 47 174.00 |
VK Loans repaid during the year | 34 577.00 | | | 34 577.00 |
VM Income taxes | 24 566.00 | 24 566.00 | | 24 566.00 |
VQ Other Taxes, Duties, and Similar Debts | 116.00 | 116.00 | | 116.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4.00 | 4.00 | | 4.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 570.00 | 24 570.00 | | 24 570.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 664.00 | 52 522.00 | 11 142.00 | 63 664.00 |
