| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 410 650.00 | | 410 650.00 | 410 650.00 |
BZ Other receivables | 136 984.00 | | 136 984.00 | 136 984.00 |
CF Cash and cash equivalents | 176 205.00 | | 176 205.00 | 176 205.00 |
CJ TOTAL (II) | 313 190.00 | | 313 190.00 | 313 190.00 |
CO Grand total (0 to V) | 723 839.00 | | 723 839.00 | 723 839.00 |
CU Other investments | 410 635.00 | | 410 635.00 | 410 635.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 24 694.00 | 839.00 | | 24 694.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 274 394.00 | 143 855.00 | | 274 394.00 |
DL TOTAL (I) | 343 088.00 | 188 694.00 | | 343 088.00 |
DU Loans and Debts from Credit Institutions (3) | 106 158.00 | 151 923.00 | | 106 158.00 |
DV Miscellaneous Loans and Financial Debts (4) | 272 471.00 | 272 471.00 | | 272 471.00 |
DX Trade payables and related accounts | 2 123.00 | 2 058.00 | | 2 123.00 |
EC TOTAL (IV) | 380 751.00 | 426 451.00 | | 380 751.00 |
EE Grand total (I to V) | 723 839.00 | 615 145.00 | | 723 839.00 |
EG Accrued income and payables due within one year | 323 699.00 | 323 464.00 | | 323 699.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 472.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 28.00 | |
GF Total Operating Expenses (II) | | | 2 499.00 | |
GG - OPERATING RESULT (I - II) | | | -2 499.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 280 000.00 | |
GP Total financial income (V) | | | 280 000.00 | |
GR Interest and similar expenses | | | 4 196.00 | |
GU Total financial expenses (VI) | | | 4 196.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 275 804.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 273 304.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 090.00 | -1 807.00 | | -1 090.00 |
HL TOTAL REVENUE (I + III + V + VII) | 280 000.00 | 150 000.00 | | 280 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 606.00 | 6 145.00 | | 5 606.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 274 394.00 | 143 855.00 | | 274 394.00 |
| |
| 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 | 412 012.00 | | | 412 012.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 362.00 | | | 1 362.00 |
I3 DECREASES Total Financial Fixed Assets | | | 410 650.00 | |
I4 DECREASES Grand Total | | 1 362.00 | 410 650.00 | |
IN DECREASES Start-up, development, or research expenses | | 1 362.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 410 650.00 | | | 410 650.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 362.00 | | 1 362.00 | 1 362.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 362.00 | | 1 362.00 | 1 362.00 |
| |
| 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 | 2 123.00 | 2 123.00 | | 2 123.00 |
VC Group and associates | 12 396.00 | 12 396.00 | | 12 396.00 |
VG Loans with a maturity of up to one year at origin | 3 208.00 | 3 208.00 | | 3 208.00 |
VH Loans with a maturity of more than one year at origin | 102 950.00 | 45 897.00 | 57 052.00 | 102 950.00 |
VI Group and Associates | 272 471.00 | 272 471.00 | | 272 471.00 |
VK Loans repaid during the year | 45 022.00 | | | 45 022.00 |
VM Income taxes | 58 661.00 | 58 661.00 | | 58 661.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 65 927.00 | 65 927.00 | | 65 927.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 136 984.00 | 136 984.00 | | 136 984.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 380 751.00 | 323 699.00 | 57 052.00 | 380 751.00 |
