| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 773.00 | 722.00 | 1 051.00 | 1 773.00 |
BJ TOTAL (I) | 1 274 181.00 | 722.00 | 1 273 459.00 | 1 274 181.00 |
BZ Other receivables | 81 808.00 | | 81 808.00 | 81 808.00 |
CF Cash and cash equivalents | 56 567.00 | | 56 567.00 | 56 567.00 |
CH Prepaid expenses | 42.00 | | 42.00 | 42.00 |
CJ TOTAL (II) | 138 416.00 | | 138 416.00 | 138 416.00 |
CO Grand total (0 to V) | 1 412 597.00 | 722.00 | 1 411 875.00 | 1 412 597.00 |
CU Other investments | 1 272 408.00 | | 1 272 408.00 | 1 272 408.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 334 500.00 | 334 500.00 | | 334 500.00 |
DD Legal reserve (1) | 4 980.00 | | | 4 980.00 |
DG Other reserves | 94 611.00 | | | 94 611.00 |
DH Retained earnings | | -1 572.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 795.00 | 101 163.00 | | 106 795.00 |
DK Regulated provisions | 4 426.00 | 2 101.00 | | 4 426.00 |
DL TOTAL (I) | 545 312.00 | 436 192.00 | | 545 312.00 |
DU Loans and Debts from Credit Institutions (3) | 853 510.00 | 942 098.00 | | 853 510.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 145.00 | 11 469.00 | | 1 145.00 |
DX Trade payables and related accounts | 1 240.00 | 1 158.00 | | 1 240.00 |
DY Tax and social security liabilities | 10 669.00 | 18 091.00 | | 10 669.00 |
EC TOTAL (IV) | 866 564.00 | 972 816.00 | | 866 564.00 |
EE Grand total (I to V) | 1 411 875.00 | 1 409 008.00 | | 1 411 875.00 |
EG Accrued income and payables due within one year | 114 817.00 | 120 190.00 | | 114 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 990.00 | |
FX Taxes, duties, and similar payments | | | 174.00 | |
FZ Social Security Contributions | | | 1 042.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 355.00 | |
GF Total Operating Expenses (II) | | | 6 561.00 | |
GG - OPERATING RESULT (I - II) | | | -6 561.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 303.00 | |
GP Total financial income (V) | | | 120 303.00 | |
GR Interest and similar expenses | | | 9 005.00 | |
GU Total financial expenses (VI) | | | 9 005.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 111 298.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 737.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 30.00 | | | 30.00 |
HG Exceptional depreciation and provisions | 2 325.00 | 2 101.00 | | 2 325.00 |
HH Total exceptional expenses (VIII) | 2 355.00 | 2 101.00 | | 2 355.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 355.00 | -2 101.00 | | -2 355.00 |
HK Income tax | -4 413.00 | -4 187.00 | | -4 413.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 303.00 | 118 713.00 | | 120 303.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 508.00 | 17 550.00 | | 13 508.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106 795.00 | 101 163.00 | | 106 795.00 |
HP References: Equipment leasing | 1.00 | | | 1.00 |
| |
| 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 | 1 274 181.00 | | | 1 274 181.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 773.00 | | | 1 773.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 272 408.00 | |
I4 DECREASES Grand Total | | | 1 274 181.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 773.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 272 408.00 | | | 1 272 408.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 367.00 | 355.00 | | 367.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 367.00 | 355.00 | | 367.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 101.00 | 2 325.00 | | 2 101.00 |
| |
| 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 | 1 240.00 | 1 240.00 | | 1 240.00 |
8D Social Security and Other Social Organizations | 71.00 | 71.00 | | 71.00 |
8E Income Taxes | 10 598.00 | 10 598.00 | | 10 598.00 |
VC Group and associates | 81 808.00 | 81 808.00 | | 81 808.00 |
VG Loans with a maturity of up to one year at origin | 883.00 | 883.00 | | 883.00 |
VH Loans with a maturity of more than one year at origin | 852 626.00 | 100 879.00 | 414 784.00 | 852 626.00 |
VI Group and Associates | 1 145.00 | 1 145.00 | | 1 145.00 |
VK Loans repaid during the year | 87 374.00 | | | 87 374.00 |
VS Prepaid expenses | 42.00 | 42.00 | | 42.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 81 849.00 | 81 849.00 | | 81 849.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 866 564.00 | 114 817.00 | 414 784.00 | 866 564.00 |
