| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 880.00 | 1 417.00 | 4 462.00 | 5 880.00 |
BJ TOTAL (I) | 314 680.00 | 1 417.00 | 313 262.00 | 314 680.00 |
BZ Other receivables | 9 687.00 | | 9 687.00 | 9 687.00 |
CF Cash and cash equivalents | 385.00 | | 385.00 | 385.00 |
CJ TOTAL (II) | 10 073.00 | | 10 073.00 | 10 073.00 |
CO Grand total (0 to V) | 324 753.00 | 1 417.00 | 323 335.00 | 324 753.00 |
CS Evaluated investments - equity method | 308 800.00 | | 308 800.00 | 308 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 199 800.00 | 199 800.00 | | 199 800.00 |
DH Retained earnings | -3 371.00 | | | -3 371.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 909.00 | -3 371.00 | | 10 909.00 |
DL TOTAL (I) | 207 337.00 | 196 428.00 | | 207 337.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 532.00 | 112 143.00 | | 113 532.00 |
DX Trade payables and related accounts | 2 466.00 | 6 120.00 | | 2 466.00 |
EC TOTAL (IV) | 115 998.00 | 118 264.00 | | 115 998.00 |
EE Grand total (I to V) | 323 335.00 | 314 692.00 | | 323 335.00 |
EG Accrued income and payables due within one year | 115 998.00 | 118 264.00 | | 115 998.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 161.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 176.00 | |
GF Total Operating Expenses (II) | | | 5 337.00 | |
GG - OPERATING RESULT (I - II) | | | -5 337.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 568.00 | |
GK Income from other securities and fixed asset receivables | | | 5.00 | |
GP Total financial income (V) | | | 17 568.00 | |
GR Interest and similar expenses | | | 1 321.00 | |
GU Total financial expenses (VI) | | | 1 321.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 246.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 909.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 568.00 | | | 17 568.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 658.00 | 3 371.00 | | 6 658.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 909.00 | -3 371.00 | | 10 909.00 |
| |
| 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 | 314 680.00 | | | 314 680.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 880.00 | | | 5 880.00 |
I3 DECREASES Total Financial Fixed Assets | | | 308 800.00 | |
I4 DECREASES Grand Total | | | 314 680.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 880.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 308 800.00 | | | 308 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 241.00 | 1 176.00 | | 241.00 |
PE DEPRECIATION Total including other intangible assets | 241.00 | 1 176.00 | | 241.00 |
| |
| 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 | 2 466.00 | 2 466.00 | | 2 466.00 |
VC Group and associates | 9 687.00 | 9 687.00 | | 9 687.00 |
VI Group and Associates | 113 532.00 | 113 532.00 | | 113 532.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 687.00 | 9 687.00 | | 9 687.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 115 998.00 | 115 998.00 | | 115 998.00 |
