| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 372.00 | 1 206.00 | 165.00 | 1 372.00 |
BJ TOTAL (I) | 546 372.00 | 1 206.00 | 545 165.00 | 546 372.00 |
BZ Other receivables | 218 097.00 | | 218 097.00 | 218 097.00 |
CF Cash and cash equivalents | 43 856.00 | | 43 856.00 | 43 856.00 |
CJ TOTAL (II) | 261 953.00 | | 261 953.00 | 261 953.00 |
CO Grand total (0 to V) | 811 343.00 | 1 206.00 | 810 137.00 | 811 343.00 |
CU Other investments | 545 000.00 | | 545 000.00 | 545 000.00 |
CW Deferred expenses or loan issuance costs | 3 019.00 | | 3 019.00 | 3 019.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 245 000.00 | 245 000.00 | | 245 000.00 |
DD Legal reserve (1) | 24 500.00 | 24 500.00 | | 24 500.00 |
DG Other reserves | 221 791.00 | 111 982.00 | | 221 791.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 685.00 | 109 809.00 | | 88 685.00 |
DL TOTAL (I) | 579 976.00 | 491 291.00 | | 579 976.00 |
DS Convertible Bond Issues | 2 048.00 | 2 423.00 | | 2 048.00 |
DU Loans and Debts from Credit Institutions (3) | 144 880.00 | 190 522.00 | | 144 880.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 220.00 | 6 220.00 | | 6 220.00 |
DX Trade payables and related accounts | 485.00 | 948.00 | | 485.00 |
DY Tax and social security liabilities | 76 528.00 | | | 76 528.00 |
EC TOTAL (IV) | 230 161.00 | 200 112.00 | | 230 161.00 |
EE Grand total (I to V) | 810 137.00 | 691 403.00 | | 810 137.00 |
EG Accrued income and payables due within one year | 132 223.00 | 55 232.00 | | 132 223.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 087.00 | |
FX Taxes, duties, and similar payments | | | 234.00 | |
FY Salaries and Wages | | | 8 027.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 443.00 | |
GF Total Operating Expenses (II) | | | 11 791.00 | |
GG - OPERATING RESULT (I - II) | | | -11 791.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 953.00 | |
GP Total financial income (V) | | | 100 953.00 | |
GR Interest and similar expenses | | | 5 840.00 | |
GU Total financial expenses (VI) | | | 5 840.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 95 113.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 322.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1.00 | | |
A2 TOTAL ASSETS | | 1.00 | | |
HA Exceptional income from management transactions | 470.00 | 46.00 | | 470.00 |
HD Total exceptional income (VII) | 470.00 | 46.00 | | 470.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 470.00 | 46.00 | | 470.00 |
HK Income tax | -4 893.00 | -4 496.00 | | -4 893.00 |
HL TOTAL REVENUE (I + III + V + VII) | 101 423.00 | 121 292.00 | | 101 423.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 738.00 | 11 484.00 | | 12 738.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88 685.00 | 109 809.00 | | 88 685.00 |
| |
| 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 | 546 372.00 | | | 546 372.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 372.00 | | | 1 372.00 |
I3 DECREASES Total Financial Fixed Assets | 545 000.00 | | | 545 000.00 |
I4 DECREASES Grand Total | 546 372.00 | | | 546 372.00 |
IN DECREASES Start-up, development, or research expenses | 1 372.00 | | | 1 372.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 545 000.00 | | | 545 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 932.00 | 274.00 | | 932.00 |
CY DEPRECIATION Start-up, development, or research expenses | 932.00 | 274.00 | | 932.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 2 048.00 | 2 048.00 | | 2 048.00 |
8B Suppliers and Related Accounts | 485.00 | 485.00 | | 485.00 |
8E Income Taxes | 76 528.00 | 76 528.00 | | 76 528.00 |
VC Group and associates | 218 097.00 | 218 097.00 | | 218 097.00 |
VH Loans with a maturity of more than one year at origin | 144 880.00 | 46 942.00 | 97 938.00 | 144 880.00 |
VI Group and Associates | 6 220.00 | 6 220.00 | | 6 220.00 |
VK Loans repaid during the year | 45 642.00 | | | 45 642.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 218 097.00 | 218 097.00 | | 218 097.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 230 161.00 | 132 223.00 | 97 938.00 | 230 161.00 |
