| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 19 123.00 | 19 086.00 | 37.00 | 19 123.00 |
AN Land | | | 8.00 | |
BB Receivables related to investments | 75 000.00 | | 75 000.00 | 75 000.00 |
BD Other fixed assets | | 1.00 | | |
BJ TOTAL (I) | 543 123.00 | 19 086.00 | 524 037.00 | 543 123.00 |
CF Cash and cash equivalents | 58 735.00 | | 58 735.00 | 58 735.00 |
CJ TOTAL (II) | 58 735.00 | | 58 735.00 | 58 735.00 |
CO Grand total (0 to V) | 601 858.00 | 19 086.00 | 582 772.00 | 601 858.00 |
CU Other investments | 449 000.00 | | 449 000.00 | 449 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 132 000.00 | 132 000.00 | | 132 000.00 |
DD Legal reserve (1) | 13 200.00 | 13 200.00 | | 13 200.00 |
DG Other reserves | 405 542.00 | 368 231.00 | | 405 542.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 417.00 | 37 311.00 | | 27 417.00 |
DL TOTAL (I) | 578 159.00 | 550 742.00 | | 578 159.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 260.00 | 2 260.00 | | 2 260.00 |
DX Trade payables and related accounts | 2 353.00 | 2 305.00 | | 2 353.00 |
EC TOTAL (IV) | 4 613.00 | 4 565.00 | | 4 613.00 |
EE Grand total (I to V) | 582 772.00 | 555 307.00 | | 582 772.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FW Other purchases and external expenses | | | 2 583.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 2 583.00 | |
GG - OPERATING RESULT (I - II) | | | -2 583.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 417.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | 40 000.00 | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 583.00 | 2 689.00 | | 2 583.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 417.00 | 37 311.00 | | 27 417.00 |
| |
| 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 | 553 123.00 | | 30 000.00 | 553 123.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 19 123.00 | | | 19 123.00 |
I3 DECREASES Total Financial Fixed Assets | | 40 000.00 | 524 000.00 | |
I4 DECREASES Grand Total | | 40 000.00 | 543 123.00 | |
IO DECREASES Total including other intangible assets | | | 19 123.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 534 000.00 | | 30 000.00 | 534 000.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 086.00 | | | 19 086.00 |
CY DEPRECIATION Start-up, development, or research expenses | 19 086.00 | | | 19 086.00 |
| |
| 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 | 2 353.00 | 2 353.00 | | 2 353.00 |
UL Receivables related to investments | 75 000.00 | 75 000.00 | | 75 000.00 |
VI Group and Associates | 2 260.00 | 2 260.00 | | 2 260.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 75 000.00 | 75 000.00 | | 75 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 613.00 | 4 613.00 | | 4 613.00 |
