| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 21 500.00 | 20 795.00 | 704.00 | 21 500.00 |
BJ TOTAL (I) | 401 611.00 | 20 795.00 | 380 815.00 | 401 611.00 |
BZ Other receivables | 48 188.00 | | 48 188.00 | 48 188.00 |
CF Cash and cash equivalents | 94.00 | | 94.00 | 94.00 |
CJ TOTAL (II) | 48 283.00 | | 48 283.00 | 48 283.00 |
CO Grand total (0 to V) | 449 894.00 | 20 795.00 | 429 098.00 | 449 894.00 |
CU Other investments | 380 111.00 | | 380 111.00 | 380 111.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DD Legal reserve (1) | 10.00 | | | 10.00 |
DG Other reserves | 131 849.00 | | | 131 849.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 634.00 | | | 34 634.00 |
DL TOTAL (I) | 166 593.00 | | | 166 593.00 |
DU Loans and Debts from Credit Institutions (3) | 262 387.00 | | | 262 387.00 |
DX Trade payables and related accounts | 117.00 | | | 117.00 |
EC TOTAL (IV) | 262 505.00 | | | 262 505.00 |
EE Grand total (I to V) | 429 098.00 | | | 429 098.00 |
EG Accrued income and payables due within one year | 35 817.00 | | | 35 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 231.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 300.00 | |
GF Total Operating Expenses (II) | | | 7 531.00 | |
GG - OPERATING RESULT (I - II) | | | -7 531.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 38 000.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 38 001.00 | |
GR Interest and similar expenses | | | 2 649.00 | |
GU Total financial expenses (VI) | | | 2 649.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 352.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -6 813.00 | | | -6 813.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 001.00 | | | 38 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 367.00 | | | 3 367.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 634.00 | | | 34 634.00 |
| |
| 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 | 401 610.00 | | 1.00 | 401 610.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 21 500.00 | | | 21 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 380 111.00 | |
I4 DECREASES Grand Total | | | 401 611.00 | |
IN DECREASES Start-up, development, or research expenses | | | 21 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 380 110.00 | | 1.00 | 380 110.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 495.00 | 4 300.00 | | 16 495.00 |
CY DEPRECIATION Start-up, development, or research expenses | 16 495.00 | 4 300.00 | | 16 495.00 |
| |
| 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 | 117.00 | 117.00 | | 117.00 |
VH Loans with a maturity of more than one year at origin | 262 387.00 | 35 699.00 | 145 523.00 | 262 387.00 |
VK Loans repaid during the year | 35 189.00 | | | 35 189.00 |
VM Income taxes | 11 251.00 | 11 251.00 | | 11 251.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36 937.00 | 36 937.00 | | 36 937.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 188.00 | 48 188.00 | | 48 188.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 262 505.00 | 35 817.00 | 145 523.00 | 262 505.00 |
