| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 943.00 | 9 943.00 | | 9 943.00 |
BD Other fixed assets | 240.00 | | 240.00 | 240.00 |
BJ TOTAL (I) | 1 410 380.00 | 9 943.00 | 1 400 437.00 | 1 410 380.00 |
BZ Other receivables | 86 258.00 | | 86 258.00 | 86 258.00 |
CF Cash and cash equivalents | 775.00 | | 775.00 | 775.00 |
CJ TOTAL (II) | 87 033.00 | | 87 033.00 | 87 033.00 |
CO Grand total (0 to V) | 1 497 413.00 | 9 943.00 | 1 487 470.00 | 1 497 413.00 |
CU Other investments | 1 400 197.00 | | 1 400 197.00 | 1 400 197.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 377 000.00 | | | 377 000.00 |
DD Legal reserve (1) | 37 700.00 | | | 37 700.00 |
DG Other reserves | 635 051.00 | | | 635 051.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 172 246.00 | | | 172 246.00 |
DL TOTAL (I) | 1 221 998.00 | | | 1 221 998.00 |
DU Loans and Debts from Credit Institutions (3) | 122 280.00 | | | 122 280.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 255.00 | | | 26 255.00 |
DX Trade payables and related accounts | 1 120.00 | | | 1 120.00 |
EA Other liabilities | 115 818.00 | | | 115 818.00 |
EC TOTAL (IV) | 265 473.00 | | | 265 473.00 |
EE Grand total (I to V) | 1 487 470.00 | | | 1 487 470.00 |
EG Accrued income and payables due within one year | 157 671.00 | | | 157 671.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 329.00 | |
FZ Social Security Contributions | | | 1 272.00 | |
GF Total Operating Expenses (II) | | | 2 601.00 | |
GG - OPERATING RESULT (I - II) | | | -2 601.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 179 051.00 | |
GP Total financial income (V) | | | 179 051.00 | |
GR Interest and similar expenses | | | 6 152.00 | |
GU Total financial expenses (VI) | | | 6 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 172 899.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 170 298.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 272.00 | | | 1 272.00 |
HK Income tax | -1 948.00 | | | -1 948.00 |
HL TOTAL REVENUE (I + III + V + VII) | 179 051.00 | | | 179 051.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 805.00 | | | 6 805.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 172 246.00 | | | 172 246.00 |
| |
| 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 | 1 410 370.00 | | 10.00 | 1 410 370.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 9 943.00 | | | 9 943.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 400 437.00 | |
I4 DECREASES Grand Total | | | 1 410 380.00 | |
IN DECREASES Start-up, development, or research expenses | | | 9 943.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 400 427.00 | | 10.00 | 1 400 427.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 943.00 | | | 9 943.00 |
CY DEPRECIATION Start-up, development, or research expenses | 9 943.00 | | | 9 943.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 849.00 | 1 849.00 | | 1 849.00 |
8B Suppliers and Related Accounts | 1 120.00 | 1 120.00 | | 1 120.00 |
8K Other liabilities (including liabilities related to repo transactions) | 115 818.00 | 70 000.00 | 45 818.00 | 115 818.00 |
VC Group and associates | 59 904.00 | 59 904.00 | | 59 904.00 |
VH Loans with a maturity of more than one year at origin | 122 280.00 | 60 296.00 | 61 984.00 | 122 280.00 |
VI Group and Associates | 24 406.00 | 24 406.00 | | 24 406.00 |
VK Loans repaid during the year | 58 653.00 | | | 58 653.00 |
VM Income taxes | 26 354.00 | 26 354.00 | | 26 354.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 258.00 | 86 258.00 | | 86 258.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 265 473.00 | 157 671.00 | 107 802.00 | 265 473.00 |
