| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 12 598.00 | 10 085.00 | 2 513.00 | 12 598.00 |
BJ TOTAL (I) | 344 100.00 | 10 085.00 | 334 015.00 | 344 100.00 |
CF Cash and cash equivalents | 23.00 | | 23.00 | 23.00 |
CJ TOTAL (II) | 23.00 | | 23.00 | 23.00 |
CO Grand total (0 to V) | 344 123.00 | 10 085.00 | 334 038.00 | 344 123.00 |
CU Other investments | 331 502.00 | | 331 502.00 | 331 502.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 76 556.00 | | | 76 556.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 950.00 | | | 27 950.00 |
DL TOTAL (I) | 121 006.00 | | | 121 006.00 |
DU Loans and Debts from Credit Institutions (3) | 207 731.00 | | | 207 731.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 499.00 | | | 2 499.00 |
DX Trade payables and related accounts | 2 539.00 | | | 2 539.00 |
DY Tax and social security liabilities | 262.00 | | | 262.00 |
EC TOTAL (IV) | 213 031.00 | | | 213 031.00 |
EE Grand total (I to V) | 334 038.00 | | | 334 038.00 |
EG Accrued income and payables due within one year | 38 314.00 | | | 38 314.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 90.00 | |
FR Total operating income (I) | | | 90.00 | |
FW Other purchases and external expenses | | | 2 539.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 520.00 | |
GF Total Operating Expenses (II) | | | 5 059.00 | |
GG - OPERATING RESULT (I - II) | | | -4 969.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 147.00 | |
GP Total financial income (V) | | | 35 147.00 | |
GR Interest and similar expenses | | | 3 348.00 | |
GU Total financial expenses (VI) | | | 3 348.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 799.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 830.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 120.00 | | | -1 120.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 237.00 | | | 35 237.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 287.00 | | | 7 287.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 950.00 | | | 27 950.00 |
| |
| 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 | 344 100.00 | | | 344 100.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 12 598.00 | | | 12 598.00 |
I3 DECREASES Total Financial Fixed Assets | | | 331 502.00 | |
I4 DECREASES Grand Total | | | 344 100.00 | |
IN DECREASES Start-up, development, or research expenses | | | 12 598.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 331 502.00 | | | 331 502.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 566.00 | 2 520.00 | | 7 566.00 |
CY DEPRECIATION Start-up, development, or research expenses | 7 566.00 | 2 520.00 | | 7 566.00 |
| |
| 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 | 2 539.00 | 2 539.00 | | 2 539.00 |
8E Income Taxes | 262.00 | 262.00 | | 262.00 |
VH Loans with a maturity of more than one year at origin | 207 731.00 | 33 013.00 | 136 359.00 | 207 731.00 |
VI Group and Associates | 2 499.00 | 2 499.00 | | 2 499.00 |
VK Loans repaid during the year | 32 343.00 | | | 32 343.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 213 031.00 | 38 314.00 | 136 359.00 | 213 031.00 |
