| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 108.00 | 2 108.00 | | 2 108.00 |
AH Goodwill | | | | |
BH Other financial assets | 155 305.00 | | 155 305.00 | 155 305.00 |
BJ TOTAL (I) | 1 009 540.00 | 2 108.00 | 1 007 433.00 | 1 009 540.00 |
BZ Other receivables | 58 530.00 | | 58 530.00 | 58 530.00 |
CF Cash and cash equivalents | 50 039.00 | | 50 039.00 | 50 039.00 |
CH Prepaid expenses | 2 520.00 | | 2 520.00 | 2 520.00 |
CJ TOTAL (II) | 111 088.00 | | 111 088.00 | 111 088.00 |
CO Grand total (0 to V) | 1 120 629.00 | 2 108.00 | 1 118 521.00 | 1 120 629.00 |
CP Shares due in less than one year | 155 305.00 | | | 155 305.00 |
CU Other investments | 852 128.00 | | 852 128.00 | 852 128.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 599 651.00 | 570 708.00 | | 599 651.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 468.00 | 28 943.00 | | 51 468.00 |
DK Regulated provisions | 9 784.00 | 9 784.00 | | 9 784.00 |
DL TOTAL (I) | 666 403.00 | 614 935.00 | | 666 403.00 |
DV Miscellaneous Loans and Financial Debts (4) | 452 118.00 | 552 679.00 | | 452 118.00 |
EC TOTAL (IV) | 452 118.00 | 552 679.00 | | 452 118.00 |
EE Grand total (I to V) | 1 118 521.00 | 1 167 614.00 | | 1 118 521.00 |
EG Accrued income and payables due within one year | 452 118.00 | 552 679.00 | | 452 118.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 226.00 | |
GE Other Expenses | | | 3 098.00 | |
GF Total Operating Expenses (II) | | | 10 324.00 | |
GG - OPERATING RESULT (I - II) | | | -10 324.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 41 514.00 | |
GP Total financial income (V) | | | 41 514.00 | |
GR Interest and similar expenses | | | 6 220.00 | |
GU Total financial expenses (VI) | | | 6 220.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 294.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 970.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -26 498.00 | -6 474.00 | | -26 498.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 514.00 | 38 519.00 | | 41 514.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -9 954.00 | 9 576.00 | | -9 954.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 468.00 | 28 943.00 | | 51 468.00 |
| |
| 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 | 1 009 540.00 | | 155 305.00 | 1 009 540.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 108.00 | | | 2 108.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 007 433.00 | |
I4 DECREASES Grand Total | 155 305.00 | | 1 009 540.00 | 155 305.00 |
IN DECREASES Start-up, development, or research expenses | | | 2 108.00 | |
IO DECREASES Total including other intangible assets | 155 305.00 | | | 155 305.00 |
KD ACQUISITIONS Total including other intangible assets | 155 305.00 | | | 155 305.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 852 128.00 | | 155 305.00 | 852 128.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 108.00 | | | 2 108.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 108.00 | | | 2 108.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 784.00 | | | 9 784.00 |
7C Grand total | 9 784.00 | | | 9 784.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 155 305.00 | 155 305.00 | | 155 305.00 |
VC Group and associates | 38 783.00 | 38 783.00 | | 38 783.00 |
VI Group and Associates | 452 118.00 | 452 118.00 | | 452 118.00 |
VM Income taxes | 19 747.00 | 19 747.00 | | 19 747.00 |
VS Prepaid expenses | 2 520.00 | 2 520.00 | | 2 520.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 216 354.00 | 216 354.00 | | 216 354.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 452 118.00 | 452 118.00 | | 452 118.00 |
