| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 989.00 | 961.00 | 1 027.00 | 1 989.00 |
BJ TOTAL (I) | 1 164 367.00 | 961.00 | 1 163 406.00 | 1 164 367.00 |
BZ Other receivables | 53 800.00 | | 53 800.00 | 53 800.00 |
CD Marketable securities | 20.00 | | 20.00 | 20.00 |
CF Cash and cash equivalents | 85 448.00 | | 85 448.00 | 85 448.00 |
CJ TOTAL (II) | 139 268.00 | | 139 268.00 | 139 268.00 |
CO Grand total (0 to V) | 1 303 635.00 | 961.00 | 1 302 674.00 | 1 303 635.00 |
CU Other investments | 1 162 379.00 | | 1 162 379.00 | 1 162 379.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DG Other reserves | 118 010.00 | | | 118 010.00 |
DH Retained earnings | | -6 359.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 271 193.00 | 124 369.00 | | 271 193.00 |
DK Regulated provisions | 21 894.00 | 12 269.00 | | 21 894.00 |
DL TOTAL (I) | 611 097.00 | 330 279.00 | | 611 097.00 |
DU Loans and Debts from Credit Institutions (3) | 638 346.00 | 762 066.00 | | 638 346.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 084.00 | 2 488.00 | | 2 084.00 |
DY Tax and social security liabilities | 51 146.00 | 27 068.00 | | 51 146.00 |
EC TOTAL (IV) | 691 576.00 | 791 622.00 | | 691 576.00 |
EE Grand total (I to V) | 1 302 674.00 | 1 121 901.00 | | 1 302 674.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 560.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 398.00 | |
GF Total Operating Expenses (II) | | | 2 958.00 | |
GG - OPERATING RESULT (I - II) | | | -2 958.00 | |
GL Other interest and similar income | | | 287 000.00 | |
GP Total financial income (V) | | | 287 000.00 | |
GR Interest and similar expenses | | | 8 255.00 | |
GU Total financial expenses (VI) | | | 8 255.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 278 745.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 275 787.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 9 625.00 | 9 202.00 | | 9 625.00 |
HH Total exceptional expenses (VIII) | 9 625.00 | 9 202.00 | | 9 625.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 625.00 | -9 202.00 | | -9 625.00 |
HK Income tax | -5 031.00 | -7 817.00 | | -5 031.00 |
HL TOTAL REVENUE (I + III + V + VII) | 287 000.00 | 140 000.00 | | 287 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 807.00 | 15 631.00 | | 15 807.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 271 193.00 | 124 369.00 | | 271 193.00 |
| |
| 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 | 1 067 580.00 | | 96 787.00 | 1 067 580.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 989.00 | | | 1 989.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 162 379.00 | |
I4 DECREASES Grand Total | | | 1 164 367.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 989.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 065 591.00 | | 96 787.00 | 1 065 591.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 563.00 | 398.00 | | 563.00 |
CY DEPRECIATION Start-up, development, or research expenses | 563.00 | 398.00 | | 563.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 12 269.00 | 9 625.00 | | 12 269.00 |
7C Grand total | 12 269.00 | 9 625.00 | | 12 269.00 |
UJ - Exceptional | | 9 625.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 084.00 | 2 084.00 | | 2 084.00 |
8E Income Taxes | 51 146.00 | 51 146.00 | | 51 146.00 |
VC Group and associates | 53 800.00 | 53 800.00 | | 53 800.00 |
VH Loans with a maturity of more than one year at origin | 638 346.00 | 125 697.00 | 512 649.00 | 638 346.00 |
VK Loans repaid during the year | 123 718.00 | | | 123 718.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 800.00 | 53 800.00 | | 53 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 691 576.00 | 178 927.00 | 512 649.00 | 691 576.00 |
