| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 244.00 | 8 244.00 | | 8 244.00 |
BH Other financial assets | 12 602.00 | | 12 602.00 | 12 602.00 |
BJ TOTAL (I) | 847 476.00 | 8 244.00 | 839 232.00 | 847 476.00 |
BZ Other receivables | 8 374.00 | | 8 374.00 | 8 374.00 |
CF Cash and cash equivalents | 1 194.00 | | 1 194.00 | 1 194.00 |
CJ TOTAL (II) | 9 568.00 | | 9 568.00 | 9 568.00 |
CO Grand total (0 to V) | 857 043.00 | 8 244.00 | 848 799.00 | 857 043.00 |
CS Evaluated investments - equity method | 826 630.00 | | 826 630.00 | 826 630.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 100.00 | 5 100.00 | | 5 100.00 |
DD Legal reserve (1) | 510.00 | 510.00 | | 510.00 |
DG Other reserves | 353 800.00 | 256 986.00 | | 353 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 369.00 | 96 814.00 | | 110 369.00 |
DL TOTAL (I) | 469 779.00 | 359 410.00 | | 469 779.00 |
DU Loans and Debts from Credit Institutions (3) | 359 884.00 | 405 858.00 | | 359 884.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 910.00 | 88 008.00 | | 16 910.00 |
DX Trade payables and related accounts | 2 226.00 | 2 913.00 | | 2 226.00 |
EC TOTAL (IV) | 379 021.00 | 496 779.00 | | 379 021.00 |
EE Grand total (I to V) | 848 799.00 | 856 189.00 | | 848 799.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 391.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 044.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 9 435.00 | |
GG - OPERATING RESULT (I - II) | | | -9 435.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GU Total financial expenses (VI) | | | 3 475.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 116 525.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 107 090.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 279.00 | -4 893.00 | | -3 279.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 000.00 | 110 500.00 | | 120 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 631.00 | 13 686.00 | | 9 631.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 369.00 | 96 814.00 | | 110 369.00 |
| |
| 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 | 847 476.00 | | | 847 476.00 |
I3 DECREASES Total Financial Fixed Assets | | | 839 232.00 | |
I4 DECREASES Grand Total | | | 847 476.00 | |
IO DECREASES Total including other intangible assets | | | 8 244.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 244.00 | | | 8 244.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 839 232.00 | | | 839 232.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 200.00 | 1 044.00 | 8 244.00 | 7 200.00 |
CY DEPRECIATION Start-up, development, or research expenses | 7 200.00 | 1 044.00 | 8 244.00 | 7 200.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 409.00 | 409.00 | | 409.00 |
8B Suppliers and Related Accounts | 2 226.00 | 2 226.00 | | 2 226.00 |
UT Other financial assets | 12 602.00 | | 12 602.00 | 12 602.00 |
UX Other trade receivables | 8 374.00 | 8 374.00 | | 8 374.00 |
VH Loans with a maturity of more than one year at origin | 359 884.00 | 72 012.00 | 255 178.00 | 359 884.00 |
VI Group and Associates | 16 501.00 | 16 501.00 | | 16 501.00 |
VK Loans repaid during the year | 45 973.00 | | | 45 973.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 976.00 | 8 374.00 | 12 602.00 | 20 976.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 379 021.00 | 91 149.00 | 255 178.00 | 379 021.00 |
