| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 278.00 | 8 278.00 | | 8 278.00 |
BB Receivables related to investments | 1 789 701.00 | 778 885.00 | 1 010 816.00 | 1 789 701.00 |
BJ TOTAL (I) | 1 797 980.00 | 787 164.00 | 1 010 816.00 | 1 797 980.00 |
BX Customers and related accounts | 226.00 | | 226.00 | 226.00 |
BZ Other receivables | 77 488.00 | | 77 488.00 | 77 488.00 |
CF Cash and cash equivalents | 3 976.00 | | 3 976.00 | 3 976.00 |
CJ TOTAL (II) | 81 691.00 | | 81 691.00 | 81 691.00 |
CO Grand total (0 to V) | 1 879 671.00 | 787 164.00 | 1 092 507.00 | 1 879 671.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DE Statutory or contractual reserves | 1 400 427.00 | 1 600 000.00 | | 1 400 427.00 |
DH Retained earnings | | 25 064.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -325 969.00 | -224 637.00 | | -325 969.00 |
DL TOTAL (I) | 1 082 707.00 | 1 408 677.00 | | 1 082 707.00 |
DU Loans and Debts from Credit Institutions (3) | 82.00 | 86.00 | | 82.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 724.00 | 20 983.00 | | 5 724.00 |
DX Trade payables and related accounts | 3 993.00 | 4 168.00 | | 3 993.00 |
EC TOTAL (IV) | 9 799.00 | 25 237.00 | | 9 799.00 |
EE Grand total (I to V) | 1 092 507.00 | 1 433 914.00 | | 1 092 507.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 5 000.00 | |
FJ Net sales | | | 5 000.00 | |
FR Total operating income (I) | | | 5 000.00 | |
FW Other purchases and external expenses | | | 4 284.00 | |
FX Taxes, duties, and similar payments | | | 101.00 | |
GF Total Operating Expenses (II) | | | 4 385.00 | |
GG - OPERATING RESULT (I - II) | | | 614.00 | |
GP Total financial income (V) | | | 906.00 | |
GU Total financial expenses (VI) | | | 327 490.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -326 584.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -325 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 907.00 | 5 861.00 | | 5 907.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 331 876.00 | 230 498.00 | | 331 876.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -325 969.00 | -224 637.00 | | -325 969.00 |
| |
| 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 | 1 797 980.00 | | | 1 797 980.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 8 278.00 | | | 8 278.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 789 701.00 | |
I4 DECREASES Grand Total | | | 1 797 980.00 | |
IO DECREASES Total including other intangible assets | | | 8 278.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 789 701.00 | | | 1 789 701.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 278.00 | | | 8 278.00 |
CY DEPRECIATION Start-up, development, or research expenses | 8 278.00 | | | 8 278.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 451 394.00 | 327 490.00 | | 451 394.00 |
7C Grand total | 451 394.00 | 327 490.00 | | 451 394.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 327 490.00 | | |
| |
| 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 | 3 993.00 | 3 993.00 | | 3 993.00 |
UX Other trade receivables | 226.00 | 226.00 | | 226.00 |
VB VAT | 764.00 | 764.00 | | 764.00 |
VC Group and associates | 71 000.00 | 71 000.00 | | 71 000.00 |
VG Loans with a maturity of up to one year at origin | 82.00 | 82.00 | | 82.00 |
VI Group and Associates | 5 724.00 | 5 724.00 | | 5 724.00 |
VM Income taxes | 5 724.00 | 5 724.00 | | 5 724.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 714.00 | 77 714.00 | | 77 714.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 799.00 | 9 799.00 | | 9 799.00 |
