| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 142.00 | 1 963.00 | 179.00 | 2 142.00 |
BJ TOTAL (I) | 1 503 042.00 | 1 963.00 | 1 501 079.00 | 1 503 042.00 |
BZ Other receivables | 160 515.00 | | 160 515.00 | 160 515.00 |
CF Cash and cash equivalents | 7 086.00 | | 7 086.00 | 7 086.00 |
CJ TOTAL (II) | 167 602.00 | | 167 602.00 | 167 602.00 |
CO Grand total (0 to V) | 1 670 643.00 | 1 963.00 | 1 668 680.00 | 1 670 643.00 |
CU Other investments | 1 500 900.00 | | 1 500 900.00 | 1 500 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 60 000.00 | 60 000.00 | | 60 000.00 |
DG Other reserves | 343 574.00 | 209 759.00 | | 343 574.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 298.00 | 133 815.00 | | 149 298.00 |
DL TOTAL (I) | 1 152 872.00 | 1 003 574.00 | | 1 152 872.00 |
DU Loans and Debts from Credit Institutions (3) | 394 263.00 | 525 735.00 | | 394 263.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 77 581.00 | | |
DX Trade payables and related accounts | 4 892.00 | 3 090.00 | | 4 892.00 |
DY Tax and social security liabilities | 116 653.00 | | | 116 653.00 |
EC TOTAL (IV) | 515 808.00 | 606 406.00 | | 515 808.00 |
EE Grand total (I to V) | 1 668 680.00 | 1 609 980.00 | | 1 668 680.00 |
EG Accrued income and payables due within one year | 255 808.00 | 216 406.00 | | 255 808.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 43.00 | 93.00 | | 43.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 964.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 428.00 | |
GF Total Operating Expenses (II) | | | 4 392.00 | |
GG - OPERATING RESULT (I - II) | | | -4 392.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 351.00 | |
GP Total financial income (V) | | | 150 351.00 | |
GR Interest and similar expenses | | | 8 943.00 | |
GU Total financial expenses (VI) | | | 8 943.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 141 408.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 137 016.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -12 282.00 | | | -12 282.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 351.00 | 150 212.00 | | 150 351.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 053.00 | 16 397.00 | | 1 053.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 298.00 | 133 815.00 | | 149 298.00 |
| |
| 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 | 1 503 042.00 | | | 1 503 042.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500 900.00 | |
I4 DECREASES Grand Total | | | 1 503 042.00 | |
IO DECREASES Total including other intangible assets | | | 2 142.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 142.00 | | | 2 142.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500 900.00 | | | 1 500 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 535.00 | 428.00 | | 1 535.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 535.00 | 428.00 | | 1 535.00 |
| |
| 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 | 4 892.00 | 4 892.00 | | 4 892.00 |
8E Income Taxes | 116 653.00 | 116 653.00 | | 116 653.00 |
VC Group and associates | 160 515.00 | 160 515.00 | | 160 515.00 |
VG Loans with a maturity of up to one year at origin | 43.00 | 43.00 | | 43.00 |
VH Loans with a maturity of more than one year at origin | 394 220.00 | 134 220.00 | 260 000.00 | 394 220.00 |
VK Loans repaid during the year | 130 000.00 | | | 130 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 160 515.00 | 160 515.00 | | 160 515.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 515 808.00 | 255 808.00 | 260 000.00 | 515 808.00 |
