| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 25 400.00 | 13 170.00 | 12 229.00 | 25 400.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 2 267 566.00 | 13 170.00 | 2 254 395.00 | 2 267 566.00 |
BX Customers and related accounts | 110 000.00 | | 110 000.00 | 110 000.00 |
BZ Other receivables | 16 685.00 | | 16 685.00 | 16 685.00 |
CF Cash and cash equivalents | 149 638.00 | | 149 638.00 | 149 638.00 |
CJ TOTAL (II) | 276 324.00 | | 276 324.00 | 276 324.00 |
CO Grand total (0 to V) | 2 543 890.00 | 13 170.00 | 2 530 719.00 | 2 543 890.00 |
CS Evaluated investments - equity method | 2 242 151.00 | | 2 242 151.00 | 2 242 151.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 720 000.00 | 720 000.00 | | 720 000.00 |
DD Legal reserve (1) | 10 810.00 | | | 10 810.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 710.00 | 10 810.00 | | 45 710.00 |
DL TOTAL (I) | 776 520.00 | 730 810.00 | | 776 520.00 |
DU Loans and Debts from Credit Institutions (3) | 738 240.00 | 801 810.00 | | 738 240.00 |
DV Miscellaneous Loans and Financial Debts (4) | 974 360.00 | 961 702.00 | | 974 360.00 |
DX Trade payables and related accounts | 1 344.00 | | | 1 344.00 |
DY Tax and social security liabilities | 40 255.00 | 15 000.00 | | 40 255.00 |
EC TOTAL (IV) | 1 754 199.00 | 1 778 512.00 | | 1 754 199.00 |
EE Grand total (I to V) | 2 530 719.00 | 2 509 322.00 | | 2 530 719.00 |
EG Accrued income and payables due within one year | 1 081 632.00 | 1 041 943.00 | | 1 081 632.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 75 000.00 | |
FJ Net sales | | | 75 000.00 | |
FR Total operating income (I) | | | 75 000.00 | |
FW Other purchases and external expenses | | | 3 074.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 322.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 466.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 11 863.00 | |
GG - OPERATING RESULT (I - II) | | | 63 137.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 7 061.00 | |
GU Total financial expenses (VI) | | | 7 061.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 061.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 076.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 152.00 | | |
HH Total exceptional expenses (VIII) | | 152.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -152.00 | | |
HK Income tax | 10 366.00 | | | 10 366.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 000.00 | 86 971.00 | | 75 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 290.00 | 76 161.00 | | 29 290.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 710.00 | 10 810.00 | | 45 710.00 |
| |
| 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 | 2 262 576.00 | | 4 990.00 | 2 262 576.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 25 400.00 | | | 25 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 242 166.00 | |
I4 DECREASES Grand Total | | | 2 267 566.00 | |
IO DECREASES Total including other intangible assets | | | 25 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 237 176.00 | | 4 990.00 | 2 237 176.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 703.00 | 8 466.00 | | 4 703.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 703.00 | 8 466.00 | | 4 703.00 |
| |
| 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 | 1 344.00 | 1 344.00 | | 1 344.00 |
8E Income Taxes | 10 366.00 | 10 366.00 | | 10 366.00 |
UX Other trade receivables | 110 000.00 | 110 000.00 | | 110 000.00 |
VB VAT | 224.00 | 224.00 | | 224.00 |
VC Group and associates | 16 461.00 | 16 461.00 | | 16 461.00 |
VG Loans with a maturity of up to one year at origin | 1 671.00 | 1 671.00 | | 1 671.00 |
VH Loans with a maturity of more than one year at origin | 736 569.00 | 64 001.00 | 261 818.00 | 736 569.00 |
VI Group and Associates | 974 360.00 | 974 360.00 | | 974 360.00 |
VJ Loans taken out during the year | 63 430.00 | | | 63 430.00 |
VK Loans repaid during the year | 63 430.00 | | | 63 430.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 685.00 | 126 685.00 | | 126 685.00 |
VW VAT | 29 889.00 | 29 889.00 | | 29 889.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 754 199.00 | 1 081 632.00 | 261 818.00 | 1 754 199.00 |
