| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 16 619.00 | 16 619.00 | | 16 619.00 |
BJ TOTAL (I) | 516 771.00 | 16 619.00 | 500 152.00 | 516 771.00 |
BZ Other receivables | 92 687.00 | | 92 687.00 | 92 687.00 |
CF Cash and cash equivalents | 76.00 | | 76.00 | 76.00 |
CH Prepaid expenses | 764.00 | | 764.00 | 764.00 |
CJ TOTAL (II) | 93 527.00 | | 93 527.00 | 93 527.00 |
CO Grand total (0 to V) | 610 298.00 | 16 619.00 | 593 679.00 | 610 298.00 |
CS Evaluated investments - equity method | 500 152.00 | | 500 152.00 | 500 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 181 270.00 | 169 784.00 | | 181 270.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 452.00 | 11 486.00 | | 7 452.00 |
DL TOTAL (I) | 254 722.00 | 247 270.00 | | 254 722.00 |
DU Loans and Debts from Credit Institutions (3) | 163 498.00 | 231 409.00 | | 163 498.00 |
DV Miscellaneous Loans and Financial Debts (4) | 175 295.00 | 113 092.00 | | 175 295.00 |
DX Trade payables and related accounts | 164.00 | 155.00 | | 164.00 |
EC TOTAL (IV) | 338 957.00 | 344 656.00 | | 338 957.00 |
EE Grand total (I to V) | 593 679.00 | 591 925.00 | | 593 679.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 936.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 524.00 | |
GF Total Operating Expenses (II) | | | 10 461.00 | |
GG - OPERATING RESULT (I - II) | | | -10 461.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 21 938.00 | |
GL Other interest and similar income | | | 324.00 | |
GP Total financial income (V) | | | 22 262.00 | |
GR Interest and similar expenses | | | 4 350.00 | |
GU Total financial expenses (VI) | | | 4 350.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 912.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 452.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -817.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 262.00 | 23 214.00 | | 22 262.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 811.00 | 11 728.00 | | 14 811.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 452.00 | 11 486.00 | | 7 452.00 |
| |
| 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 | 516 771.00 | | | 516 771.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 16 619.00 | | | 16 619.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500 152.00 | |
I4 DECREASES Grand Total | | | 516 771.00 | |
IO DECREASES Total including other intangible assets | | | 16 619.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500 152.00 | | | 500 152.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 095.00 | 5 524.00 | | 11 095.00 |
CY DEPRECIATION Start-up, development, or research expenses | 11 095.00 | 5 524.00 | | 11 095.00 |
| |
| 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 | 164.00 | 164.00 | | 164.00 |
8K Other liabilities (including liabilities related to repo transactions) | 175 295.00 | 175 295.00 | | 175 295.00 |
VH Loans with a maturity of more than one year at origin | 163 498.00 | 45 982.00 | 117 516.00 | 163 498.00 |
VJ Loans taken out during the year | 67 911.00 | | | 67 911.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 92 687.00 | 92 687.00 | | 92 687.00 |
VS Prepaid expenses | 764.00 | 764.00 | | 764.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 450.00 | 93 450.00 | | 93 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 338 957.00 | 221 441.00 | 117 516.00 | 338 957.00 |
