| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 068.00 | | 1 068.00 | 1 068.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 4 015.00 | | 4 015.00 | 4 015.00 |
BJ TOTAL (I) | 303 246.00 | | 303 246.00 | 303 246.00 |
BZ Other receivables | 13 939.00 | | 13 939.00 | 13 939.00 |
CF Cash and cash equivalents | 1 920.00 | | 1 920.00 | 1 920.00 |
CJ TOTAL (II) | 15 860.00 | | 15 860.00 | 15 860.00 |
CO Grand total (0 to V) | 319 106.00 | | 319 106.00 | 319 106.00 |
CU Other investments | 298 148.00 | | 298 148.00 | 298 148.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 145 000.00 | 145 000.00 | | 145 000.00 |
DD Legal reserve (1) | 2 341.00 | | | 2 341.00 |
DH Retained earnings | 42 388.00 | -2 082.00 | | 42 388.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 579.00 | 46 811.00 | | -5 579.00 |
DK Regulated provisions | 1 659.00 | 830.00 | | 1 659.00 |
DL TOTAL (I) | 185 809.00 | 190 558.00 | | 185 809.00 |
DU Loans and Debts from Credit Institutions (3) | 112 365.00 | 134 244.00 | | 112 365.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 201.00 | 11 970.00 | | 19 201.00 |
DX Trade payables and related accounts | 1 620.00 | 3 180.00 | | 1 620.00 |
DY Tax and social security liabilities | 111.00 | | | 111.00 |
EC TOTAL (IV) | 133 297.00 | 149 394.00 | | 133 297.00 |
EE Grand total (I to V) | 319 106.00 | 339 952.00 | | 319 106.00 |
EG Accrued income and payables due within one year | 43 668.00 | 37 801.00 | | 43 668.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 467.00 | |
FX Taxes, duties, and similar payments | | | 258.00 | |
GF Total Operating Expenses (II) | | | 2 725.00 | |
GG - OPERATING RESULT (I - II) | | | -2 725.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 978.00 | |
GU Total financial expenses (VI) | | | 978.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -978.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 703.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 830.00 | 830.00 | | 830.00 |
HH Total exceptional expenses (VIII) | 830.00 | 830.00 | | 830.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -830.00 | -830.00 | | -830.00 |
HK Income tax | 1 046.00 | -1 046.00 | | 1 046.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 50 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 579.00 | 3 189.00 | | 5 579.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 579.00 | 46 811.00 | | -5 579.00 |
| |
| 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 | 303 246.00 | | | 303 246.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 068.00 | | | 1 068.00 |
I3 DECREASES Total Financial Fixed Assets | | | 302 178.00 | |
I4 DECREASES Grand Total | | | 303 246.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 068.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 302 178.00 | | | 302 178.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 830.00 | 830.00 | | 830.00 |
7C Grand total | 830.00 | 830.00 | | 830.00 |
UJ - Exceptional | | 830.00 | | |
| |
| 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 | 1 620.00 | 1 620.00 | | 1 620.00 |
UT Other financial assets | 4 015.00 | 4 015.00 | | 4 015.00 |
VB VAT | 754.00 | 754.00 | | 754.00 |
VC Group and associates | 3 308.00 | 3 308.00 | | 3 308.00 |
VH Loans with a maturity of more than one year at origin | 112 365.00 | 22 736.00 | 89 629.00 | 112 365.00 |
VI Group and Associates | 19 201.00 | 19 201.00 | | 19 201.00 |
VK Loans repaid during the year | 21 790.00 | | | 21 790.00 |
VM Income taxes | 9 877.00 | 9 877.00 | | 9 877.00 |
VQ Other Taxes, Duties, and Similar Debts | 111.00 | 111.00 | | 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 954.00 | 17 954.00 | | 17 954.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 133 297.00 | 43 668.00 | 89 629.00 | 133 297.00 |
