| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 35 350.00 | 35 350.00 | | 35 350.00 |
AT Other tangible assets | 657.00 | 657.00 | | 657.00 |
BH Other financial assets | 853.00 | | 853.00 | 853.00 |
BJ TOTAL (I) | 534 496.00 | 36 007.00 | 498 489.00 | 534 496.00 |
BZ Other receivables | 82 071.00 | | 82 071.00 | 82 071.00 |
CF Cash and cash equivalents | 33 068.00 | | 33 068.00 | 33 068.00 |
CJ TOTAL (II) | 115 139.00 | | 115 139.00 | 115 139.00 |
CO Grand total (0 to V) | 649 635.00 | 36 007.00 | 613 628.00 | 649 635.00 |
CP Shares due in less than one year | 853.00 | | | 853.00 |
CU Other investments | 497 636.00 | | 497 636.00 | 497 636.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 1 300.00 | 1 300.00 | | 1 300.00 |
DH Retained earnings | 25 959.00 | 49 584.00 | | 25 959.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 168.00 | -23 625.00 | | 67 168.00 |
DL TOTAL (I) | 594 427.00 | 527 259.00 | | 594 427.00 |
DU Loans and Debts from Credit Institutions (3) | | 11 300.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 5 030.00 | 5 054.00 | | 5 030.00 |
DX Trade payables and related accounts | 393.00 | 429.00 | | 393.00 |
DY Tax and social security liabilities | 5 285.00 | 5 285.00 | | 5 285.00 |
EA Other liabilities | 8 493.00 | 8 038.00 | | 8 493.00 |
EC TOTAL (IV) | 19 201.00 | 30 106.00 | | 19 201.00 |
EE Grand total (I to V) | 613 628.00 | 557 365.00 | | 613 628.00 |
EG Accrued income and payables due within one year | 19 201.00 | 30 106.00 | | 19 201.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 37.00 | |
FR Total operating income (I) | | | 37.00 | |
FW Other purchases and external expenses | | | 11 748.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | | |
GF Total Operating Expenses (II) | | | 11 748.00 | |
GG - OPERATING RESULT (I - II) | | | -11 712.00 | |
GL Other interest and similar income | | | 892.00 | |
GP Total financial income (V) | | | 892.00 | |
GR Interest and similar expenses | | | 144.00 | |
GU Total financial expenses (VI) | | | 144.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 748.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 81 449.00 | | | 81 449.00 |
HD Total exceptional income (VII) | 81 449.00 | | | 81 449.00 |
HF Exceptional expenses on capital transactions | 5 000.00 | | | 5 000.00 |
HH Total exceptional expenses (VIII) | 5 000.00 | | | 5 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 76 449.00 | | | 76 449.00 |
HK Income tax | -1 683.00 | -7 635.00 | | -1 683.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 378.00 | 19.00 | | 82 378.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 209.00 | 23 644.00 | | 15 209.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 168.00 | -23 625.00 | | 67 168.00 |
| |
| 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 | 539 494.00 | | 2.00 | 539 494.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 35 350.00 | | | 35 350.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 000.00 | 498 489.00 | |
I4 DECREASES Grand Total | | 5 000.00 | 534 496.00 | |
IN DECREASES Start-up, development, or research expenses | | | 35 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 657.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 657.00 | | | 657.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 503 487.00 | | 2.00 | 503 487.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 007.00 | | | 36 007.00 |
CY DEPRECIATION Start-up, development, or research expenses | 35 350.00 | | | 35 350.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 657.00 | | | 657.00 |
| |
| 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 | 393.00 | 393.00 | | 393.00 |
8E Income Taxes | 5 285.00 | 5 285.00 | | 5 285.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 493.00 | 8 493.00 | | 8 493.00 |
UT Other financial assets | 853.00 | 853.00 | | 853.00 |
VC Group and associates | 64 951.00 | 64 951.00 | | 64 951.00 |
VI Group and Associates | 5 030.00 | 5 030.00 | | 5 030.00 |
VK Loans repaid during the year | 11 300.00 | | | 11 300.00 |
VM Income taxes | 11 949.00 | 11 949.00 | | 11 949.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 171.00 | 5 171.00 | | 5 171.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 924.00 | 82 924.00 | | 82 924.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 201.00 | 19 201.00 | | 19 201.00 |
