| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 761.00 | 1 761.00 | | 1 761.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 331 083.00 | 1 761.00 | 329 322.00 | 331 083.00 |
BZ Other receivables | 44 452.00 | | 44 452.00 | 44 452.00 |
CF Cash and cash equivalents | 57 097.00 | | 57 097.00 | 57 097.00 |
CJ TOTAL (II) | 101 549.00 | | 101 549.00 | 101 549.00 |
CO Grand total (0 to V) | 432 655.00 | 1 761.00 | 430 894.00 | 432 655.00 |
CU Other investments | 329 307.00 | | 329 307.00 | 329 307.00 |
CW Deferred expenses or loan issuance costs | 23.00 | | 23.00 | 23.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 177 625.00 | 177 625.00 | | 177 625.00 |
DD Legal reserve (1) | 17 762.00 | 17 762.00 | | 17 762.00 |
DG Other reserves | 158 600.00 | 112 400.00 | | 158 600.00 |
DH Retained earnings | 67.00 | 29.00 | | 67.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 970.00 | 46 237.00 | | 46 970.00 |
DK Regulated provisions | 4 115.00 | 4 115.00 | | 4 115.00 |
DL TOTAL (I) | 405 141.00 | 358 170.00 | | 405 141.00 |
DU Loans and Debts from Credit Institutions (3) | 24 135.00 | 47 841.00 | | 24 135.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3.00 | 3.00 | | 3.00 |
DX Trade payables and related accounts | 1 614.00 | 1 614.00 | | 1 614.00 |
EC TOTAL (IV) | 25 752.00 | 49 458.00 | | 25 752.00 |
EE Grand total (I to V) | 430 894.00 | 407 629.00 | | 430 894.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 855.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 65.00 | |
GF Total Operating Expenses (II) | | | 1 920.00 | |
GG - OPERATING RESULT (I - II) | | | -1 920.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 1 554.00 | |
GU Total financial expenses (VI) | | | 1 554.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 445.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 524.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 837.00 | | |
HH Total exceptional expenses (VIII) | | 837.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -837.00 | | |
HK Income tax | -446.00 | -1 269.00 | | -446.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | 50 000.00 | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 029.00 | 3 762.00 | | 3 029.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 970.00 | 46 237.00 | | 46 970.00 |
| |
| 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 | 331 084.00 | | | 331 084.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 762.00 | | | 1 762.00 |
I3 DECREASES Total Financial Fixed Assets | | | 329 322.00 | |
I4 DECREASES Grand Total | | | 331 084.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 762.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 329 322.00 | | | 329 322.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 762.00 | | | 1 762.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 762.00 | | | 1 762.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 116.00 | | | 4 116.00 |
7C Grand total | 4 116.00 | | | 4 116.00 |
| |
| 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 | 1 614.00 | 1 614.00 | | 1 614.00 |
VC Group and associates | 34 405.00 | 34 405.00 | | 34 405.00 |
VH Loans with a maturity of more than one year at origin | 24 136.00 | 24 136.00 | | 24 136.00 |
VI Group and Associates | 3.00 | 3.00 | | 3.00 |
VK Loans repaid during the year | 23 681.00 | | | 23 681.00 |
VM Income taxes | 10 047.00 | 10 047.00 | | 10 047.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 452.00 | 44 452.00 | | 44 452.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 753.00 | 25 753.00 | | 25 753.00 |
