| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 137.00 | 1 433.00 | 703.00 | 2 137.00 |
BD Other fixed assets | 40.00 | | 40.00 | 40.00 |
BH Other financial assets | 1 560.00 | | 1 560.00 | 1 560.00 |
BJ TOTAL (I) | 657 912.00 | 1 433.00 | 656 478.00 | 657 912.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 20 656.00 | | 20 656.00 | 20 656.00 |
CF Cash and cash equivalents | 44 774.00 | | 44 774.00 | 44 774.00 |
CH Prepaid expenses | 2 852.00 | | 2 852.00 | 2 852.00 |
CJ TOTAL (II) | 68 282.00 | | 68 282.00 | 68 282.00 |
CO Grand total (0 to V) | 726 195.00 | 1 433.00 | 724 761.00 | 726 195.00 |
CU Other investments | 654 175.00 | | 654 175.00 | 654 175.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 195 000.00 | 195 000.00 | | 195 000.00 |
DD Legal reserve (1) | 900.00 | | | 900.00 |
DG Other reserves | 16 799.00 | | | 16 799.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 197.00 | 17 699.00 | | 33 197.00 |
DK Regulated provisions | 1 055.00 | 259.00 | | 1 055.00 |
DL TOTAL (I) | 246 951.00 | 212 958.00 | | 246 951.00 |
DU Loans and Debts from Credit Institutions (3) | 263 630.00 | 260 463.00 | | 263 630.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 963.00 | | | 12 963.00 |
DX Trade payables and related accounts | 4 648.00 | 6 042.00 | | 4 648.00 |
DZ Fixed asset liabilities and related accounts | 196 567.00 | 195 122.00 | | 196 567.00 |
EC TOTAL (IV) | 477 810.00 | 461 628.00 | | 477 810.00 |
EE Grand total (I to V) | 724 761.00 | 674 587.00 | | 724 761.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 665.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 262.00 | |
GF Total Operating Expenses (II) | | | 7 927.00 | |
GG - OPERATING RESULT (I - II) | | | -7 927.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GP Total financial income (V) | | | 45 000.00 | |
GR Interest and similar expenses | | | 5 669.00 | |
GU Total financial expenses (VI) | | | 5 669.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 331.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 404.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 796.00 | 259.00 | | 796.00 |
HH Total exceptional expenses (VIII) | 796.00 | 259.00 | | 796.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -796.00 | -259.00 | | -796.00 |
HK Income tax | -2 590.00 | | | -2 590.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 000.00 | 22 000.00 | | 45 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 802.00 | 4 301.00 | | 11 802.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 197.00 | 17 699.00 | | 33 197.00 |
| |
| 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 | 657 913.00 | | | 657 913.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 138.00 | | | 2 138.00 |
I3 DECREASES Total Financial Fixed Assets | | | 655 775.00 | |
I4 DECREASES Grand Total | | | 657 913.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 138.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 655 775.00 | | | 655 775.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 171.00 | 1 263.00 | | 171.00 |
CY DEPRECIATION Start-up, development, or research expenses | 171.00 | 1 263.00 | | 171.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 259.00 | 796.00 | | 259.00 |
7C Grand total | 259.00 | 796.00 | | 259.00 |
UJ - Exceptional | | 796.00 | | |
| |
| 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 | 4 648.00 | 4 648.00 | | 4 648.00 |
8J Fixed Asset Liabilities and Related Accounts | 196 568.00 | 196 568.00 | | 196 568.00 |
UT Other financial assets | 1 560.00 | | 1 560.00 | 1 560.00 |
VC Group and associates | 2 932.00 | 2 932.00 | | 2 932.00 |
VH Loans with a maturity of more than one year at origin | 263 631.00 | 38 869.00 | 147 227.00 | 263 631.00 |
VI Group and Associates | 12 963.00 | 12 963.00 | | 12 963.00 |
VM Income taxes | 17 724.00 | 17 724.00 | | 17 724.00 |
VS Prepaid expenses | 2 852.00 | 2 852.00 | | 2 852.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 068.00 | 23 508.00 | 1 560.00 | 25 068.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 477 810.00 | 253 048.00 | 147 227.00 | 477 810.00 |
