| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 530.00 | 2 530.00 | | 2 530.00 |
BF Loans | 3 072.00 | | 3 072.00 | 3 072.00 |
BJ TOTAL (I) | 895 203.00 | 10 130.00 | 885 072.00 | 895 203.00 |
CF Cash and cash equivalents | 23 117.00 | | 23 117.00 | 23 117.00 |
CJ TOTAL (II) | 23 117.00 | | 23 117.00 | 23 117.00 |
CO Grand total (0 to V) | 918 320.00 | 10 130.00 | 908 190.00 | 918 320.00 |
CP Shares due in less than one year | 3 072.00 | | | 3 072.00 |
CU Other investments | 889 600.00 | 7 600.00 | 882 000.00 | 889 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 591 600.00 | 591 600.00 | | 591 600.00 |
DD Legal reserve (1) | 7 299.00 | 4 086.00 | | 7 299.00 |
DG Other reserves | 138 672.00 | 77 627.00 | | 138 672.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 601.00 | 64 257.00 | | 66 601.00 |
DL TOTAL (I) | 804 171.00 | 737 570.00 | | 804 171.00 |
DU Loans and Debts from Credit Institutions (3) | 94 201.00 | 155 803.00 | | 94 201.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 050.00 | 3 050.00 | | 3 050.00 |
DX Trade payables and related accounts | 6 768.00 | 6 908.00 | | 6 768.00 |
EC TOTAL (IV) | 104 019.00 | 165 761.00 | | 104 019.00 |
EE Grand total (I to V) | 908 190.00 | 903 331.00 | | 908 190.00 |
EG Accrued income and payables due within one year | 73 088.00 | 72 586.00 | | 73 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 157.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 4 157.00 | |
GG - OPERATING RESULT (I - II) | | | -4 157.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 73 500.00 | |
GP Total financial income (V) | | | 73 500.00 | |
GR Interest and similar expenses | | | 2 742.00 | |
GU Total financial expenses (VI) | | | 2 742.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 70 758.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 601.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 73 500.00 | 73 500.00 | | 73 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 899.00 | 9 243.00 | | 6 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 601.00 | 64 257.00 | | 66 601.00 |
| |
| 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 | 895 203.00 | | | 895 203.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 530.00 | | | 2 530.00 |
I3 DECREASES Total Financial Fixed Assets | | | 892 672.00 | |
I4 DECREASES Grand Total | | | 895 203.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 530.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 892 672.00 | | | 892 672.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 530.00 | | | 2 530.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 530.00 | | | 2 530.00 |
| |
| 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 | 6 768.00 | 6 768.00 | | 6 768.00 |
UP Loans | 3 072.00 | 3 072.00 | | 3 072.00 |
VH Loans with a maturity of more than one year at origin | 94 201.00 | 63 270.00 | 30 931.00 | 94 201.00 |
VI Group and Associates | 3 050.00 | 3 050.00 | | 3 050.00 |
VK Loans repaid during the year | 60 892.00 | | | 60 892.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 072.00 | 3 072.00 | | 3 072.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 019.00 | 73 088.00 | 30 931.00 | 104 019.00 |
