| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 23 427.00 | 23 427.00 | | 23 427.00 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 623 427.00 | 23 427.00 | 600 000.00 | 623 427.00 |
BZ Other receivables | 18 591.00 | | 18 591.00 | 18 591.00 |
CF Cash and cash equivalents | 4 160.00 | | 4 160.00 | 4 160.00 |
CJ TOTAL (II) | 22 751.00 | | 22 751.00 | 22 751.00 |
CO Grand total (0 to V) | 646 179.00 | 23 427.00 | 622 751.00 | 646 179.00 |
CU Other investments | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -85 455.00 | -47 402.00 | | -85 455.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 826.00 | -38 054.00 | | -30 826.00 |
DL TOTAL (I) | -16 282.00 | 14 545.00 | | -16 282.00 |
DU Loans and Debts from Credit Institutions (3) | 295 889.00 | 385 262.00 | | 295 889.00 |
DV Miscellaneous Loans and Financial Debts (4) | 321 837.00 | 210 144.00 | | 321 837.00 |
DX Trade payables and related accounts | 19 996.00 | 10 618.00 | | 19 996.00 |
DY Tax and social security liabilities | 1 306.00 | 1 305.00 | | 1 306.00 |
EA Other liabilities | 6.00 | 6.00 | | 6.00 |
EC TOTAL (IV) | 639 033.00 | 607 335.00 | | 639 033.00 |
EE Grand total (I to V) | 622 751.00 | 621 879.00 | | 622 751.00 |
EG Accrued income and payables due within one year | 405 364.00 | 537 335.00 | | 405 364.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 23 971.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 1.00 | | |
FW Other purchases and external expenses | | | 12 343.00 | |
FX Taxes, duties, and similar payments | | | 1 306.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 462.00 | |
GF Total Operating Expenses (II) | | | 18 111.00 | |
GG - OPERATING RESULT (I - II) | | | -18 111.00 | |
GR Interest and similar expenses | | | 12 650.00 | |
GU Total financial expenses (VI) | | | 12 650.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 650.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 761.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 65.00 | | | 65.00 |
HH Total exceptional expenses (VIII) | 65.00 | | | 65.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -65.00 | | | -65.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 826.00 | 38 054.00 | | 30 826.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 826.00 | -38 054.00 | | -30 826.00 |
| |
| 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 | 623 427.00 | | | 623 427.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 23 427.00 | | | 23 427.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 000.00 | |
I4 DECREASES Grand Total | | | 623 427.00 | |
IN DECREASES Start-up, development, or research expenses | | | 23 427.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 600 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 600 000.00 | | | 600 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 000.00 | | | 600 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 965.00 | 4 462.00 | | 18 965.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 965.00 | 4 462.00 | | 18 965.00 |
| |
| 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 | 305 307.00 | 305 307.00 | | 305 307.00 |
8B Suppliers and Related Accounts | 19 996.00 | 19 996.00 | | 19 996.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6.00 | 6.00 | | 6.00 |
VB VAT | 7 931.00 | 7 931.00 | | 7 931.00 |
VC Group and associates | 3 000.00 | 3 000.00 | | 3 000.00 |
VH Loans with a maturity of more than one year at origin | 295 889.00 | 62 220.00 | 233 669.00 | 295 889.00 |
VI Group and Associates | 16 530.00 | 16 530.00 | | 16 530.00 |
VJ Loans taken out during the year | 9 905.00 | | | 9 905.00 |
VK Loans repaid during the year | 75 307.00 | | | 75 307.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 306.00 | 1 306.00 | | 1 306.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 660.00 | 7 660.00 | | 7 660.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 591.00 | 18 591.00 | | 18 591.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 639 033.00 | 405 364.00 | 233 669.00 | 639 033.00 |
