| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 400.00 | 1 440.00 | 960.00 | 2 400.00 |
BB Receivables related to investments | 1 916 571.00 | | 1 916 571.00 | 1 916 571.00 |
BJ TOTAL (I) | 1 918 971.00 | 1 440.00 | 1 917 531.00 | 1 918 971.00 |
BZ Other receivables | 50 875.00 | | 50 875.00 | 50 875.00 |
CF Cash and cash equivalents | 2 622.00 | | 2 622.00 | 2 622.00 |
CJ TOTAL (II) | 53 497.00 | | 53 497.00 | 53 497.00 |
CO Grand total (0 to V) | 1 972 468.00 | 1 440.00 | 1 971 028.00 | 1 972 468.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | -59 544.00 | -1 310.00 | | -59 544.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -288 377.00 | -58 233.00 | | -288 377.00 |
DK Regulated provisions | 46 405.00 | 23 091.00 | | 46 405.00 |
DL TOTAL (I) | -101 515.00 | 163 547.00 | | -101 515.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 280 255.00 | 1 239 000.00 | | 1 280 255.00 |
DX Trade payables and related accounts | 39 150.00 | 37 773.00 | | 39 150.00 |
DY Tax and social security liabilities | 253 138.00 | | | 253 138.00 |
DZ Fixed asset liabilities and related accounts | 500 000.00 | 500 000.00 | | 500 000.00 |
EC TOTAL (IV) | 2 072 543.00 | 1 776 773.00 | | 2 072 543.00 |
EE Grand total (I to V) | 1 971 028.00 | 1 940 320.00 | | 1 971 028.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 145.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 480.00 | |
GF Total Operating Expenses (II) | | | 12 625.00 | |
GG - OPERATING RESULT (I - II) | | | -12 625.00 | |
GR Interest and similar expenses | | | 33 673.00 | |
GU Total financial expenses (VI) | | | 33 673.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -33 673.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -46 299.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 23 314.00 | 23 055.00 | | 23 314.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -23 314.00 | -23 055.00 | | -23 314.00 |
HK Income tax | 218 764.00 | -14 355.00 | | 218 764.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 288 377.00 | 58 233.00 | | 288 377.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -288 377.00 | -58 233.00 | | -288 377.00 |
| |
| 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 | 1 918 971.00 | | | 1 918 971.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 400.00 | | | 2 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 916 571.00 | |
I4 DECREASES Grand Total | | | 1 918 971.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 916 571.00 | | | 1 916 571.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 960.00 | 480.00 | 1 440.00 | 960.00 |
CY DEPRECIATION Start-up, development, or research expenses | 960.00 | 480.00 | 1 440.00 | 960.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 23 091.00 | 23 314.00 | | 23 091.00 |
7C Grand total | 23 091.00 | 23 314.00 | | 23 091.00 |
UJ - Exceptional | | 23 314.00 | | |
| |
| 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 | -1 255.00 | -1 255.00 | | -1 255.00 |
8B Suppliers and Related Accounts | 39 150.00 | 39 150.00 | | 39 150.00 |
8D Social Security and Other Social Organizations | 253 138.00 | 253 138.00 | | 253 138.00 |
8J Fixed Asset Liabilities and Related Accounts | 500 000.00 | 500 000.00 | | 500 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 255.00 | 1 255.00 | | 1 255.00 |
VI Group and Associates | 1 280 255.00 | 1 280 255.00 | | 1 280 255.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 50 875.00 | 50 875.00 | | 50 875.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 875.00 | 50 875.00 | | 50 875.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 072 543.00 | 2 072 543.00 | | 2 072 543.00 |
