| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 225.00 | 1 225.00 | | 1 225.00 |
BJ TOTAL (I) | 273 828.00 | 1 225.00 | 272 603.00 | 273 828.00 |
BZ Other receivables | 3 133.00 | | 3 133.00 | 3 133.00 |
CF Cash and cash equivalents | 1 633.00 | | 1 633.00 | 1 633.00 |
CJ TOTAL (II) | 4 766.00 | | 4 766.00 | 4 766.00 |
CO Grand total (0 to V) | 278 594.00 | 1 225.00 | 277 369.00 | 278 594.00 |
CU Other investments | 272 603.00 | | 272 603.00 | 272 603.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 702.00 | 30 702.00 | | 30 702.00 |
DD Legal reserve (1) | 3 070.00 | 440.00 | | 3 070.00 |
DE Statutory or contractual reserves | 213 518.00 | 202 898.00 | | 213 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 669.00 | 13 250.00 | | -1 669.00 |
DL TOTAL (I) | 245 621.00 | 247 290.00 | | 245 621.00 |
DU Loans and Debts from Credit Institutions (3) | 7 525.00 | 11 177.00 | | 7 525.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 606.00 | 29 813.00 | | 22 606.00 |
DX Trade payables and related accounts | 1 600.00 | 1 600.00 | | 1 600.00 |
EA Other liabilities | 16.00 | 16.00 | | 16.00 |
EC TOTAL (IV) | 31 748.00 | 42 607.00 | | 31 748.00 |
EE Grand total (I to V) | 277 369.00 | 289 897.00 | | 277 369.00 |
EG Accrued income and payables due within one year | 21 960.00 | 35 105.00 | | 21 960.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 105.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 105.00 | |
GG - OPERATING RESULT (I - II) | | | -2 105.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 213.00 | |
GU Total financial expenses (VI) | | | 213.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -213.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 317.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 1.00 | | |
HK Income tax | -648.00 | -645.00 | | -648.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 15 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 669.00 | 1 750.00 | | 1 669.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 669.00 | 13 250.00 | | -1 669.00 |
| |
| 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 | 273 828.00 | | | 273 828.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 225.00 | | | 1 225.00 |
I3 DECREASES Total Financial Fixed Assets | | | 272 603.00 | |
I4 DECREASES Grand Total | | | 273 828.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 225.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 272 603.00 | | | 272 603.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 225.00 | | | 1 225.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 225.00 | | | 1 225.00 |
| |
| 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 | 1 600.00 | 1 600.00 | | 1 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16.00 | 16.00 | | 16.00 |
VG Loans with a maturity of up to one year at origin | 23.00 | 23.00 | | 23.00 |
VH Loans with a maturity of more than one year at origin | 7 502.00 | 3 714.00 | 3 788.00 | 7 502.00 |
VI Group and Associates | 22 606.00 | 22 606.00 | | 22 606.00 |
VK Loans repaid during the year | 3 640.00 | | | 3 640.00 |
VM Income taxes | 3 129.00 | 3 129.00 | | 3 129.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4.00 | 4.00 | | 4.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 133.00 | 3 133.00 | | 3 133.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 748.00 | 27 960.00 | 3 788.00 | 31 748.00 |
