| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 610.00 | 1 610.00 | | 1 610.00 |
BJ TOTAL (I) | 565 170.00 | 1 610.00 | 563 560.00 | 565 170.00 |
BZ Other receivables | 30 517.00 | | 30 517.00 | 30 517.00 |
CF Cash and cash equivalents | 103 612.00 | | 103 612.00 | 103 612.00 |
CJ TOTAL (II) | 134 129.00 | | 134 129.00 | 134 129.00 |
CO Grand total (0 to V) | 699 298.00 | 1 610.00 | 697 689.00 | 699 298.00 |
CS Evaluated investments - equity method | 563 560.00 | | 563 560.00 | 563 560.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 282 190.00 | 282 190.00 | | 282 190.00 |
DD Legal reserve (1) | 1 696.00 | 605.00 | | 1 696.00 |
DG Other reserves | 32 224.00 | 11 493.00 | | 32 224.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 132 060.00 | 21 823.00 | | 132 060.00 |
DL TOTAL (I) | 448 171.00 | 316 110.00 | | 448 171.00 |
DU Loans and Debts from Credit Institutions (3) | 213 704.00 | 248 729.00 | | 213 704.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 470.00 | 11 470.00 | | 20 470.00 |
DX Trade payables and related accounts | 12 844.00 | 12 820.00 | | 12 844.00 |
EA Other liabilities | 2 500.00 | 2 503.00 | | 2 500.00 |
EC TOTAL (IV) | 249 518.00 | 275 522.00 | | 249 518.00 |
EE Grand total (I to V) | 697 689.00 | 591 632.00 | | 697 689.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 065.00 | |
FY Salaries and Wages | | | 328.00 | |
GF Total Operating Expenses (II) | | | 2 393.00 | |
GG - OPERATING RESULT (I - II) | | | -2 393.00 | |
GP Total financial income (V) | | | 140 000.00 | |
GU Total financial expenses (VI) | | | 5 547.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 134 453.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 132 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 140 000.00 | 30 002.00 | | 140 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 940.00 | 8 179.00 | | 7 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 132 060.00 | 21 823.00 | | 132 060.00 |
| |
| 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 | 565 170.00 | | | 565 170.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 610.00 | | | 1 610.00 |
I3 DECREASES Total Financial Fixed Assets | | | 563 560.00 | |
I4 DECREASES Grand Total | | | 565 170.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 610.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 563 560.00 | | | 563 560.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 610.00 | | | 1 610.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 610.00 | | | 1 610.00 |
| |
| 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 | 12 844.00 | 12 844.00 | | 12 844.00 |
8K Other liabilities (including liabilities related to repo transactions) | 22 970.00 | 22 970.00 | | 22 970.00 |
VH Loans with a maturity of more than one year at origin | 213 704.00 | 35 996.00 | 128 715.00 | 213 704.00 |
VK Loans repaid during the year | 34 980.00 | | | 34 980.00 |
VP Miscellaneous | 30 517.00 | 30 517.00 | | 30 517.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 517.00 | 30 517.00 | | 30 517.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 249 518.00 | 71 810.00 | 128 715.00 | 249 518.00 |
