| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 320.00 | 1 056.00 | 264.00 | 1 320.00 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 175 097.00 | 1 056.00 | 174 041.00 | 175 097.00 |
BZ Other receivables | 319.00 | | 319.00 | 319.00 |
CF Cash and cash equivalents | 23 165.00 | | 23 165.00 | 23 165.00 |
CJ TOTAL (II) | 23 483.00 | | 23 483.00 | 23 483.00 |
CO Grand total (0 to V) | 198 581.00 | 1 056.00 | 197 525.00 | 198 581.00 |
CU Other investments | 173 727.00 | | 173 727.00 | 173 727.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 3 214.00 | | | 3 214.00 |
DH Retained earnings | | -4 533.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 870.00 | 8 747.00 | | 36 870.00 |
DL TOTAL (I) | 51 084.00 | 14 214.00 | | 51 084.00 |
DU Loans and Debts from Credit Institutions (3) | 88 812.00 | 110 228.00 | | 88 812.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 482.00 | 73 570.00 | | 57 482.00 |
DX Trade payables and related accounts | 147.00 | 137.00 | | 147.00 |
EC TOTAL (IV) | 146 441.00 | 183 934.00 | | 146 441.00 |
EE Grand total (I to V) | 197 525.00 | 198 148.00 | | 197 525.00 |
EG Accrued income and payables due within one year | 80 300.00 | 96 374.00 | | 80 300.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 551.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 264.00 | |
GF Total Operating Expenses (II) | | | 2 815.00 | |
GG - OPERATING RESULT (I - II) | | | -2 815.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42 149.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 42 150.00 | |
GR Interest and similar expenses | | | 2 465.00 | |
GU Total financial expenses (VI) | | | 2 465.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 685.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 870.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 6 000.00 | | |
HH Total exceptional expenses (VIII) | | 6 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -6 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 42 150.00 | 20 935.00 | | 42 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 280.00 | 12 187.00 | | 5 280.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 870.00 | 8 747.00 | | 36 870.00 |
| |
| 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 | 174 117.00 | | 980.00 | 174 117.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 320.00 | | | 1 320.00 |
I3 DECREASES Total Financial Fixed Assets | | | 173 777.00 | |
I4 DECREASES Grand Total | | | 175 097.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 320.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 172 797.00 | | 980.00 | 172 797.00 |
| |
| 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 | 147.00 | 147.00 | | 147.00 |
VC Group and associates | 319.00 | 319.00 | | 319.00 |
VG Loans with a maturity of up to one year at origin | 1 252.00 | 1 252.00 | | 1 252.00 |
VH Loans with a maturity of more than one year at origin | 87 560.00 | 21 420.00 | 66 141.00 | 87 560.00 |
VI Group and Associates | 57 482.00 | 57 482.00 | | 57 482.00 |
VK Loans repaid during the year | 21 114.00 | | | 21 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 319.00 | 319.00 | | 319.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 441.00 | 80 300.00 | 66 141.00 | 146 441.00 |
