| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 199.00 | 2 061.00 | 138.00 | 2 199.00 |
BH Other financial assets | 960.00 | | 960.00 | 960.00 |
BJ TOTAL (I) | 333 159.00 | 78 661.00 | 254 498.00 | 333 159.00 |
BZ Other receivables | 33 655.00 | | 33 655.00 | 33 655.00 |
CF Cash and cash equivalents | 1 737.00 | | 1 737.00 | 1 737.00 |
CJ TOTAL (II) | 35 393.00 | | 35 393.00 | 35 393.00 |
CO Grand total (0 to V) | 368 552.00 | 78 661.00 | 289 891.00 | 368 552.00 |
CS Evaluated investments - equity method | 330 000.00 | 76 600.00 | 253 400.00 | 330 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 48 718.00 | 48 718.00 | | 48 718.00 |
DH Retained earnings | -49 607.00 | | | -49 607.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 450.00 | -49 607.00 | | -3 450.00 |
DL TOTAL (I) | 17 662.00 | 21 112.00 | | 17 662.00 |
DU Loans and Debts from Credit Institutions (3) | 183 313.00 | 186 931.00 | | 183 313.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 000.00 | 80 000.00 | | 80 000.00 |
DX Trade payables and related accounts | 5 520.00 | 3 090.00 | | 5 520.00 |
DY Tax and social security liabilities | 3 395.00 | 10 230.00 | | 3 395.00 |
EC TOTAL (IV) | 272 228.00 | 280 251.00 | | 272 228.00 |
EE Grand total (I to V) | 289 891.00 | 301 362.00 | | 289 891.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 4 391.00 | |
FR Total operating income (I) | | | 4 391.00 | |
FW Other purchases and external expenses | | | 5 286.00 | |
GB Operating Expenses - Provisions | | | 440.00 | |
GE Other Expenses | | | 2 115.00 | |
GF Total Operating Expenses (II) | | | 7 841.00 | |
GG - OPERATING RESULT (I - II) | | | -3 450.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 450.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 391.00 | 40 000.00 | | 4 391.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 841.00 | 89 607.00 | | 7 841.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 450.00 | -49 607.00 | | -3 450.00 |
| |
| 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 | 333 159.00 | | | 333 159.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 199.00 | | | 2 199.00 |
I3 DECREASES Total Financial Fixed Assets | | | 330 960.00 | |
I4 DECREASES Grand Total | | | 333 159.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 199.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 330 960.00 | | | 330 960.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 621.00 | 440.00 | | 1 621.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 621.00 | 440.00 | | 1 621.00 |
| |
| 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 | 5 520.00 | 5 520.00 | | 5 520.00 |
8K Other liabilities (including liabilities related to repo transactions) | 80 000.00 | 80 000.00 | | 80 000.00 |
UT Other financial assets | 960.00 | | 960.00 | 960.00 |
VH Loans with a maturity of more than one year at origin | 183 313.00 | 107 013.00 | 76 300.00 | 183 313.00 |
VP Miscellaneous | 33 655.00 | 33 655.00 | | 33 655.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 395.00 | 3 395.00 | | 3 395.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 615.00 | 33 655.00 | 960.00 | 34 615.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 272 228.00 | 195 928.00 | 76 300.00 | 272 228.00 |
