| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 957.00 | 3 340.00 | 617.00 | 3 957.00 |
BB Receivables related to investments | 139 500.00 | | 139 500.00 | 139 500.00 |
BJ TOTAL (I) | 143 457.00 | 3 340.00 | 140 117.00 | 143 457.00 |
BX Customers and related accounts | 10 922.00 | | 10 922.00 | 10 922.00 |
BZ Other receivables | 48 880.00 | | 48 880.00 | 48 880.00 |
CF Cash and cash equivalents | 330.00 | | 330.00 | 330.00 |
CJ TOTAL (II) | 60 132.00 | | 60 132.00 | 60 132.00 |
CO Grand total (0 to V) | 203 589.00 | 3 340.00 | 200 249.00 | 203 589.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 106 500.00 | 106 500.00 | | 106 500.00 |
DH Retained earnings | -35 790.00 | -36 624.00 | | -35 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 117.00 | 834.00 | | 117.00 |
DL TOTAL (I) | 70 827.00 | 70 710.00 | | 70 827.00 |
DU Loans and Debts from Credit Institutions (3) | 19 575.00 | 22 865.00 | | 19 575.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 064.00 | 51 464.00 | | 19 064.00 |
DX Trade payables and related accounts | 9 461.00 | 4 778.00 | | 9 461.00 |
DY Tax and social security liabilities | 16 373.00 | 46 175.00 | | 16 373.00 |
EA Other liabilities | 64 949.00 | 14 778.00 | | 64 949.00 |
EC TOTAL (IV) | 129 422.00 | 140 060.00 | | 129 422.00 |
EE Grand total (I to V) | 200 249.00 | 210 771.00 | | 200 249.00 |
EI Including equity loans | 19 064.00 | | | 19 064.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 107 119.00 | |
FR Total operating income (I) | | | 107 119.00 | |
FW Other purchases and external expenses | | | 5 344.00 | |
FX Taxes, duties, and similar payments | | | 400.00 | |
FY Salaries and Wages | | | 73 929.00 | |
FZ Social Security Contributions | | | 26 320.00 | |
GB Operating Expenses - Provisions | | | 768.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 106 764.00 | |
GG - OPERATING RESULT (I - II) | | | 355.00 | |
GU Total financial expenses (VI) | | | 238.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -238.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 116.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 152.00 | | |
HH Total exceptional expenses (VIII) | | 152.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 107 119.00 | 157 897.00 | | 107 119.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 003.00 | 157 064.00 | | 107 003.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 116.00 | 833.00 | | 116.00 |
| |
| 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 | 143 457.00 | | | 143 457.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 957.00 | | | 3 957.00 |
I3 DECREASES Total Financial Fixed Assets | | | 139 500.00 | |
I4 DECREASES Grand Total | | | 143 457.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 957.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 139 500.00 | | | 139 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 571.00 | 769.00 | | 2 571.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 571.00 | 769.00 | | 2 571.00 |
| |
| 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 | 9 461.00 | 9 461.00 | | 9 461.00 |
8C Staff and Related Accounts | 16 373.00 | 16 373.00 | | 16 373.00 |
8K Other liabilities (including liabilities related to repo transactions) | 64 948.00 | 64 948.00 | | 64 948.00 |
UX Other trade receivables | 10 922.00 | 10 922.00 | | 10 922.00 |
VG Loans with a maturity of up to one year at origin | 185.00 | 185.00 | | 185.00 |
VH Loans with a maturity of more than one year at origin | 19 390.00 | 3 192.00 | 16 198.00 | 19 390.00 |
VI Group and Associates | 19 064.00 | 19 064.00 | | 19 064.00 |
VK Loans repaid during the year | 3 153.00 | | | 3 153.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 48 880.00 | 48 880.00 | | 48 880.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 802.00 | 59 802.00 | | 59 802.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 129 422.00 | 113 224.00 | 16 198.00 | 129 422.00 |
