| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 010.00 | 3 900.00 | 2 110.00 | 6 010.00 |
BJ TOTAL (I) | 832 515.00 | 3 900.00 | 828 615.00 | 832 515.00 |
BZ Other receivables | 173 744.00 | | 173 744.00 | 173 744.00 |
CF Cash and cash equivalents | 732 438.00 | | 732 438.00 | 732 438.00 |
CJ TOTAL (II) | 906 182.00 | | 906 182.00 | 906 182.00 |
CO Grand total (0 to V) | 1 744 521.00 | 3 900.00 | 1 740 622.00 | 1 744 521.00 |
CP Shares due in less than one year | 507.00 | | | 507.00 |
CU Other investments | 826 505.00 | | 826 505.00 | 826 505.00 |
CW Deferred expenses or loan issuance costs | 5 824.00 | | 5 824.00 | 5 824.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 11 296.00 | 4 286.00 | | 11 296.00 |
DG Other reserves | 174 622.00 | 61 441.00 | | 174 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 187 590.00 | 140 191.00 | | 187 590.00 |
DK Regulated provisions | 11 855.00 | 8 201.00 | | 11 855.00 |
DL TOTAL (I) | 785 363.00 | 614 119.00 | | 785 363.00 |
DU Loans and Debts from Credit Institutions (3) | 251 196.00 | 312 222.00 | | 251 196.00 |
DV Miscellaneous Loans and Financial Debts (4) | 693 980.00 | | | 693 980.00 |
DX Trade payables and related accounts | 1 792.00 | 1 778.00 | | 1 792.00 |
DY Tax and social security liabilities | 8 291.00 | | | 8 291.00 |
EC TOTAL (IV) | 955 259.00 | 314 000.00 | | 955 259.00 |
EE Grand total (I to V) | 1 740 622.00 | 928 119.00 | | 1 740 622.00 |
EG Accrued income and payables due within one year | 766 989.00 | 64 315.00 | | 766 989.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 393.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 2 739.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 6 132.00 | |
GG - OPERATING RESULT (I - II) | | | -6 132.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 7 301.00 | |
GU Total financial expenses (VI) | | | 7 301.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 192 699.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 186 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3 654.00 | 3 654.00 | | 3 654.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 654.00 | -3 654.00 | | -3 654.00 |
HK Income tax | -4 677.00 | -4 154.00 | | -4 677.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 000.00 | 150 000.00 | | 200 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 410.00 | 9 809.00 | | 12 410.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 187 590.00 | 140 191.00 | | 187 590.00 |
| |
| 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 | 832 515.00 | | | 832 515.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 010.00 | | | 6 010.00 |
I3 DECREASES Total Financial Fixed Assets | | | 826 505.00 | |
I4 DECREASES Grand Total | | | 832 515.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 010.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 826 505.00 | | | 826 505.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 698.00 | 1 202.00 | | 2 698.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 698.00 | 1 202.00 | | 2 698.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 201.00 | 3 654.00 | | 8 201.00 |
7C Grand total | 8 201.00 | 3 654.00 | | 8 201.00 |
UJ - Exceptional | | 3 654.00 | | |
| |
| 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 | 1 792.00 | 1 792.00 | | 1 792.00 |
8E Income Taxes | 8 291.00 | 8 291.00 | | 8 291.00 |
VC Group and associates | 173 744.00 | 173 744.00 | | 173 744.00 |
VH Loans with a maturity of more than one year at origin | 251 196.00 | 62 926.00 | 188 270.00 | 251 196.00 |
VI Group and Associates | 693 980.00 | 693 980.00 | | 693 980.00 |
VK Loans repaid during the year | 60 755.00 | | | 60 755.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 173 744.00 | 173 744.00 | | 173 744.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 955 259.00 | 766 989.00 | 188 270.00 | 955 259.00 |
