| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 12 041.00 | 12 041.00 | | 12 041.00 |
BH Other financial assets | 4 412.00 | | 4 412.00 | 4 412.00 |
BJ TOTAL (I) | 226 484.00 | 12 041.00 | 214 442.00 | 226 484.00 |
BZ Other receivables | 4 700.00 | | 4 700.00 | 4 700.00 |
CF Cash and cash equivalents | 2 630.00 | | 2 630.00 | 2 630.00 |
CJ TOTAL (II) | 7 330.00 | | 7 330.00 | 7 330.00 |
CO Grand total (0 to V) | 233 814.00 | 12 041.00 | 221 772.00 | 233 814.00 |
CU Other investments | 210 030.00 | | 210 030.00 | 210 030.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DE Statutory or contractual reserves | 140 524.00 | 110 581.00 | | 140 524.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 193.00 | 29 943.00 | | 15 193.00 |
DL TOTAL (I) | 163 417.00 | 148 224.00 | | 163 417.00 |
DU Loans and Debts from Credit Institutions (3) | 53 584.00 | 65 768.00 | | 53 584.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 000.00 | 2 000.00 | | 2 000.00 |
DX Trade payables and related accounts | 2 770.00 | 1 341.00 | | 2 770.00 |
DY Tax and social security liabilities | | 315.00 | | |
EC TOTAL (IV) | 58 354.00 | 69 424.00 | | 58 354.00 |
EE Grand total (I to V) | 221 772.00 | 217 649.00 | | 221 772.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 692.00 | |
FX Taxes, duties, and similar payments | | | -15.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 194.00 | |
GF Total Operating Expenses (II) | | | 1 871.00 | |
GG - OPERATING RESULT (I - II) | | | -1 871.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GR Interest and similar expenses | | | 2 935.00 | |
GU Total financial expenses (VI) | | | 2 935.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 064.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 193.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | 38 000.00 | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 806.00 | 8 056.00 | | 4 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 193.00 | 29 943.00 | | 15 193.00 |
| |
| 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 | 226 484.00 | | | 226 484.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 12 041.00 | | | 12 041.00 |
I3 DECREASES Total Financial Fixed Assets | | | 214 442.00 | |
I4 DECREASES Grand Total | | | 226 484.00 | |
IN DECREASES Start-up, development, or research expenses | | | 12 041.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 214 442.00 | | | 214 442.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 847.00 | 194.00 | | 11 847.00 |
CY DEPRECIATION Start-up, development, or research expenses | 11 847.00 | 194.00 | | 11 847.00 |
| |
| 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 | 2 770.00 | 2 770.00 | | 2 770.00 |
UT Other financial assets | 4 412.00 | | 4 412.00 | 4 412.00 |
VH Loans with a maturity of more than one year at origin | 53 584.00 | 12 710.00 | 40 873.00 | 53 584.00 |
VI Group and Associates | 2 000.00 | 2 000.00 | | 2 000.00 |
VK Loans repaid during the year | 12 171.00 | | | 12 171.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 700.00 | 4 700.00 | | 4 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 112.00 | 4 700.00 | 4 412.00 | 9 112.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 354.00 | 17 480.00 | 40 873.00 | 58 354.00 |
