| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 861.00 | 2 111.00 | 5 750.00 | 7 861.00 |
BJ TOTAL (I) | 138 682.00 | 2 111.00 | 136 571.00 | 138 682.00 |
CF Cash and cash equivalents | 2 085.00 | | 2 085.00 | 2 085.00 |
CJ TOTAL (II) | 2 085.00 | | 2 085.00 | 2 085.00 |
CO Grand total (0 to V) | 140 768.00 | 2 111.00 | 138 657.00 | 140 768.00 |
CU Other investments | 130 821.00 | | 130 821.00 | 130 821.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 491.00 | | | 24 491.00 |
DL TOTAL (I) | 29 491.00 | | | 29 491.00 |
DU Loans and Debts from Credit Institutions (3) | 91 033.00 | | | 91 033.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 540.00 | | | 17 540.00 |
DX Trade payables and related accounts | 554.00 | | | 554.00 |
EA Other liabilities | 39.00 | | | 39.00 |
EC TOTAL (IV) | 109 166.00 | | | 109 166.00 |
EE Grand total (I to V) | 138 657.00 | | | 138 657.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 878.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 111.00 | |
GF Total Operating Expenses (II) | | | 8 989.00 | |
GG - OPERATING RESULT (I - II) | | | -8 989.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 000.00 | |
GP Total financial income (V) | | | 35 000.00 | |
GR Interest and similar expenses | | | 1 520.00 | |
GU Total financial expenses (VI) | | | 1 520.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 480.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 491.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 000.00 | | | 35 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 509.00 | | | 10 509.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 491.00 | | | 24 491.00 |
| |
| 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 | | | 138 682.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 7 861.00 | |
I4 DECREASES Grand Total | | | 138 682.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 861.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 130 821.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 130 821.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 111.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 111.00 | | |
| |
| 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 | 554.00 | 554.00 | | 554.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39.00 | 39.00 | | 39.00 |
VG Loans with a maturity of up to one year at origin | 78.00 | 78.00 | | 78.00 |
VH Loans with a maturity of more than one year at origin | 90 955.00 | 15 642.00 | 64 316.00 | 90 955.00 |
VI Group and Associates | 17 540.00 | 17 540.00 | | 17 540.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 9 045.00 | | | 9 045.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 166.00 | 33 853.00 | 64 316.00 | 109 166.00 |
