| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 36 803.00 | 36 803.00 | | 36 803.00 |
BH Other financial assets | 23 750.00 | | 23 750.00 | 23 750.00 |
BJ TOTAL (I) | 1 310 324.00 | 36 803.00 | 1 273 521.00 | 1 310 324.00 |
BZ Other receivables | 37 685.00 | | 37 685.00 | 37 685.00 |
CF Cash and cash equivalents | 2 770.00 | | 2 770.00 | 2 770.00 |
CJ TOTAL (II) | 40 455.00 | | 40 455.00 | 40 455.00 |
CO Grand total (0 to V) | 1 350 779.00 | 36 803.00 | 1 313 976.00 | 1 350 779.00 |
CS Evaluated investments - equity method | 1 249 771.00 | | 1 249 771.00 | 1 249 771.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 90 000.00 | | 75 000.00 |
DD Legal reserve (1) | 9 000.00 | 9 000.00 | | 9 000.00 |
DG Other reserves | 550 556.00 | 421 876.00 | | 550 556.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 227 058.00 | 193 680.00 | | 227 058.00 |
DL TOTAL (I) | 861 614.00 | 714 556.00 | | 861 614.00 |
DU Loans and Debts from Credit Institutions (3) | 280 560.00 | 404 332.00 | | 280 560.00 |
DV Miscellaneous Loans and Financial Debts (4) | 169 582.00 | 194 257.00 | | 169 582.00 |
DX Trade payables and related accounts | 2 220.00 | 2 210.00 | | 2 220.00 |
EC TOTAL (IV) | 452 362.00 | 600 799.00 | | 452 362.00 |
EE Grand total (I to V) | 1 313 976.00 | 1 315 355.00 | | 1 313 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 224.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 2 224.00 | |
GG - OPERATING RESULT (I - II) | | | -2 224.00 | |
GP Total financial income (V) | | | 235 200.00 | |
GU Total financial expenses (VI) | | | 5 918.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 229 282.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 227 058.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 235 200.00 | 210 000.00 | | 235 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 142.00 | 16 320.00 | | 8 142.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 227 058.00 | 193 680.00 | | 227 058.00 |
| |
| 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 | 1 310 324.00 | | | 1 310 324.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 273 521.00 | |
I4 DECREASES Grand Total | | | 1 310 324.00 | |
IO DECREASES Total including other intangible assets | | | 36 803.00 | |
KD ACQUISITIONS Total including other intangible assets | 36 803.00 | | | 36 803.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 273 521.00 | | | 1 273 521.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 803.00 | | | 36 803.00 |
CY DEPRECIATION Start-up, development, or research expenses | 36 803.00 | | | 36 803.00 |
| |
| 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 | 2 220.00 | 2 220.00 | | 2 220.00 |
UT Other financial assets | 23 750.00 | | 23 750.00 | 23 750.00 |
VH Loans with a maturity of more than one year at origin | 280 560.00 | 215 824.00 | 49 899.00 | 280 560.00 |
VI Group and Associates | 169 582.00 | 169 582.00 | | 169 582.00 |
VJ Loans taken out during the year | 81 040.00 | | | 81 040.00 |
VK Loans repaid during the year | 204 812.00 | | | 204 812.00 |
VP Miscellaneous | 37 685.00 | 37 685.00 | | 37 685.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 435.00 | 37 685.00 | 23 750.00 | 61 435.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 452 362.00 | 387 626.00 | 49 899.00 | 452 362.00 |
