| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 192.00 | 1 087.00 | 1 105.00 | 2 192.00 |
BJ TOTAL (I) | 136 783.00 | 1 087.00 | 135 696.00 | 136 783.00 |
BZ Other receivables | 10 311.00 | | 10 311.00 | 10 311.00 |
CF Cash and cash equivalents | 14 153.00 | | 14 153.00 | 14 153.00 |
CJ TOTAL (II) | 24 464.00 | | 24 464.00 | 24 464.00 |
CO Grand total (0 to V) | 161 247.00 | 1 087.00 | 160 160.00 | 161 247.00 |
CU Other investments | 134 591.00 | | 134 591.00 | 134 591.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 000.00 | 46 000.00 | | 46 000.00 |
DD Legal reserve (1) | 4 600.00 | 4 600.00 | | 4 600.00 |
DG Other reserves | 31 456.00 | 20 967.00 | | 31 456.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 775.00 | 10 490.00 | | 9 775.00 |
DL TOTAL (I) | 91 832.00 | 82 056.00 | | 91 832.00 |
DU Loans and Debts from Credit Institutions (3) | 50 692.00 | 60 566.00 | | 50 692.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 844.00 | 3 113.00 | | 16 844.00 |
DX Trade payables and related accounts | 792.00 | 840.00 | | 792.00 |
EC TOTAL (IV) | 68 328.00 | 64 519.00 | | 68 328.00 |
EE Grand total (I to V) | 160 160.00 | 146 575.00 | | 160 160.00 |
EG Accrued income and payables due within one year | 27 791.00 | 14 073.00 | | 27 791.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 296.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 439.00 | |
GF Total Operating Expenses (II) | | | 1 735.00 | |
GG - OPERATING RESULT (I - II) | | | -1 735.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 000.00 | |
GP Total financial income (V) | | | 12 000.00 | |
GR Interest and similar expenses | | | 489.00 | |
GU Total financial expenses (VI) | | | 489.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 511.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 775.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -775.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 000.00 | 12 000.00 | | 12 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 225.00 | 1 510.00 | | 2 225.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 775.00 | 10 490.00 | | 9 775.00 |
| |
| 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 | 136 783.00 | | | 136 783.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 192.00 | | | 2 192.00 |
I3 DECREASES Total Financial Fixed Assets | | | 134 591.00 | |
I4 DECREASES Grand Total | | | 136 783.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 192.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 134 591.00 | | | 134 591.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 648.00 | 439.00 | | 648.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 648.00 | 439.00 | | 648.00 |
| |
| 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 | 792.00 | 792.00 | | 792.00 |
VG Loans with a maturity of up to one year at origin | 246.00 | 246.00 | | 246.00 |
VH Loans with a maturity of more than one year at origin | 50 446.00 | 9 909.00 | 40 537.00 | 50 446.00 |
VI Group and Associates | 16 844.00 | 16 844.00 | | 16 844.00 |
VK Loans repaid during the year | 9 821.00 | | | 9 821.00 |
VM Income taxes | 9 311.00 | 9 311.00 | | 9 311.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 311.00 | 10 311.00 | | 10 311.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 328.00 | 27 791.00 | 40 537.00 | 68 328.00 |
