| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 120 000.00 | 374 000.00 | 1 746 000.00 | 2 120 000.00 |
BZ Other receivables | 185 196.00 | 103 776.00 | 81 420.00 | 185 196.00 |
CF Cash and cash equivalents | 4 078.00 | | 4 078.00 | 4 078.00 |
CJ TOTAL (II) | 189 274.00 | 103 776.00 | 85 498.00 | 189 274.00 |
CO Grand total (0 to V) | 2 309 274.00 | 477 776.00 | 1 831 498.00 | 2 309 274.00 |
CS Evaluated investments - equity method | 2 120 000.00 | 374 000.00 | 1 746 000.00 | 2 120 000.00 |
CW Deferred expenses or loan issuance costs | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 340 000.00 | 340 000.00 | | 340 000.00 |
DB Share, merger, contribution premiums, etc. | 59 996.00 | 59 996.00 | | 59 996.00 |
DD Legal reserve (1) | 34 000.00 | 34 000.00 | | 34 000.00 |
DG Other reserves | 148 440.00 | 442 925.00 | | 148 440.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 237.00 | -294 485.00 | | -1 237.00 |
DL TOTAL (I) | 581 200.00 | 582 437.00 | | 581 200.00 |
DU Loans and Debts from Credit Institutions (3) | 30 130.00 | 72 690.00 | | 30 130.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 207 426.00 | 1 261 816.00 | | 1 207 426.00 |
DX Trade payables and related accounts | 10 241.00 | 5 138.00 | | 10 241.00 |
DZ Fixed asset liabilities and related accounts | 2 500.00 | 2 500.00 | | 2 500.00 |
EC TOTAL (IV) | 1 250 298.00 | 1 342 144.00 | | 1 250 298.00 |
EE Grand total (I to V) | 1 831 498.00 | 1 924 581.00 | | 1 831 498.00 |
EG Accrued income and payables due within one year | 1 250 298.00 | 252 144.00 | | 1 250 298.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 30 000.00 | | | 30 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 21 314.00 | |
FX Taxes, duties, and similar payments | | | 167.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 440.00 | |
GF Total Operating Expenses (II) | | | 22 920.00 | |
GG - OPERATING RESULT (I - II) | | | -22 920.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 205 725.00 | |
GP Total financial income (V) | | | 205 725.00 | |
GQ Financial allocations to depreciation and provisions | | | 104 000.00 | |
GR Interest and similar expenses | | | 25 728.00 | |
GU Total financial expenses (VI) | | | 129 728.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 75 997.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 077.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 265 131.00 | | |
HH Total exceptional expenses (VIII) | 103 776.00 | 26 513.00 | | 103 776.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -103 776.00 | -26 513.00 | | -103 776.00 |
HK Income tax | -49 462.00 | -50 616.00 | | -49 462.00 |
HL TOTAL REVENUE (I + III + V + VII) | 205 725.00 | | | 205 725.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 206 962.00 | 294 485.00 | | 206 962.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 237.00 | -294 485.00 | | -1 237.00 |
| |
| 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 | 2 120 000.00 | | | 2 120 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 120 000.00 | |
I4 DECREASES Grand Total | | | 2 120 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 120 000.00 | | | 2 120 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 270 000.00 | 104 000.00 | | 270 000.00 |
7C Grand total | 270 000.00 | 104 000.00 | | 270 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 10 242.00 | 10 242.00 | | 10 242.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 500.00 | 2 500.00 | | 2 500.00 |
VC Group and associates | 121 850.00 | 121 850.00 | | 121 850.00 |
VH Loans with a maturity of more than one year at origin | 30 130.00 | 30 130.00 | | 30 130.00 |
VI Group and Associates | 1 207 427.00 | 1 207 427.00 | | 1 207 427.00 |
VK Loans repaid during the year | 72 690.00 | | | 72 690.00 |
VM Income taxes | 63 346.00 | 63 346.00 | | 63 346.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 196.00 | 185 196.00 | | 185 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 250 298.00 | 1 250 298.00 | | 1 250 298.00 |
