| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 400.00 | 1 455.00 | 945.00 | 2 400.00 |
BJ TOTAL (I) | 149 400.00 | 1 455.00 | 147 945.00 | 149 400.00 |
CF Cash and cash equivalents | 871.00 | | 871.00 | 871.00 |
CJ TOTAL (II) | 871.00 | | 871.00 | 871.00 |
CO Grand total (0 to V) | 150 271.00 | 1 455.00 | 148 816.00 | 150 271.00 |
CU Other investments | 147 000.00 | | 147 000.00 | 147 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 81.00 | | | 81.00 |
DH Retained earnings | | -5 513.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 392.00 | 5 594.00 | | 12 392.00 |
DL TOTAL (I) | 32 473.00 | 20 082.00 | | 32 473.00 |
DU Loans and Debts from Credit Institutions (3) | 72 968.00 | 87 009.00 | | 72 968.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 935.00 | 39 935.00 | | 41 935.00 |
DX Trade payables and related accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
EC TOTAL (IV) | 116 343.00 | 128 384.00 | | 116 343.00 |
EE Grand total (I to V) | 148 816.00 | 148 465.00 | | 148 816.00 |
EG Accrued income and payables due within one year | 58 104.00 | 56 046.00 | | 58 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 137.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 480.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 617.00 | |
GG - OPERATING RESULT (I - II) | | | -2 616.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 000.00 | |
GP Total financial income (V) | | | 16 000.00 | |
GR Interest and similar expenses | | | 992.00 | |
GU Total financial expenses (VI) | | | 992.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 008.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 392.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 001.00 | 10 000.00 | | 16 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 608.00 | 4 406.00 | | 3 608.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 392.00 | 5 594.00 | | 12 392.00 |
| |
| 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 | 149 400.00 | | | 149 400.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 400.00 | | | 2 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 147 000.00 | |
I4 DECREASES Grand Total | | | 149 400.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 147 000.00 | | | 147 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 975.00 | 480.00 | | 975.00 |
CY DEPRECIATION Start-up, development, or research expenses | 975.00 | 480.00 | | 975.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
VG Loans with a maturity of up to one year at origin | 630.00 | 630.00 | | 630.00 |
VH Loans with a maturity of more than one year at origin | 72 338.00 | 14 099.00 | 58 239.00 | 72 338.00 |
VI Group and Associates | 41 935.00 | 41 935.00 | | 41 935.00 |
VK Loans repaid during the year | 13 920.00 | | | 13 920.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 343.00 | 58 104.00 | 58 239.00 | 116 343.00 |
