| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 800.00 | 659.00 | 1 141.00 | 1 800.00 |
BJ TOTAL (I) | 558 291.00 | 659.00 | 557 632.00 | 558 291.00 |
BZ Other receivables | 120 499.00 | | 120 499.00 | 120 499.00 |
CF Cash and cash equivalents | 5 452.00 | | 5 452.00 | 5 452.00 |
CH Prepaid expenses | 734.00 | | 734.00 | 734.00 |
CJ TOTAL (II) | 126 685.00 | | 126 685.00 | 126 685.00 |
CO Grand total (0 to V) | 684 976.00 | 659.00 | 684 317.00 | 684 976.00 |
CU Other investments | 556 491.00 | | 556 491.00 | 556 491.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 000.00 | 180 000.00 | | 180 000.00 |
DH Retained earnings | -12 297.00 | | | -12 297.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 010.00 | -12 297.00 | | -10 010.00 |
DK Regulated provisions | 3 315.00 | 1 385.00 | | 3 315.00 |
DL TOTAL (I) | 161 008.00 | 169 088.00 | | 161 008.00 |
DU Loans and Debts from Credit Institutions (3) | 481 483.00 | 482 022.00 | | 481 483.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 116.00 | 17 841.00 | | 14 116.00 |
DX Trade payables and related accounts | 1 230.00 | 3 736.00 | | 1 230.00 |
DY Tax and social security liabilities | 26 480.00 | | | 26 480.00 |
EA Other liabilities | | 120 920.00 | | |
EC TOTAL (IV) | 523 309.00 | 624 519.00 | | 523 309.00 |
EE Grand total (I to V) | 684 317.00 | 793 606.00 | | 684 317.00 |
EG Accrued income and payables due within one year | 83 500.00 | 134 126.00 | | 83 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 666.00 | |
FZ Social Security Contributions | | | 2 056.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 360.00 | |
GF Total Operating Expenses (II) | | | 8 082.00 | |
GG - OPERATING RESULT (I - II) | | | -8 082.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 588.00 | |
GP Total financial income (V) | | | 1 588.00 | |
GR Interest and similar expenses | | | 5 490.00 | |
GU Total financial expenses (VI) | | | 5 490.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 984.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 056.00 | 358.00 | | 2 056.00 |
HA Exceptional income from management transactions | 12.00 | | | 12.00 |
HD Total exceptional income (VII) | 12.00 | | | 12.00 |
HG Exceptional depreciation and provisions | 1 930.00 | 1 385.00 | | 1 930.00 |
HH Total exceptional expenses (VIII) | 1 930.00 | 1 385.00 | | 1 930.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 918.00 | -1 385.00 | | -1 918.00 |
HK Income tax | -3 892.00 | | | -3 892.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 600.00 | 1 485.00 | | 1 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 610.00 | 13 782.00 | | 11 610.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 010.00 | -12 297.00 | | -10 010.00 |
| |
| 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 | 610 800.00 | | 2 160.00 | 610 800.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 800.00 | | | 1 800.00 |
I3 DECREASES Total Financial Fixed Assets | | 54 669.00 | 556 491.00 | |
I4 DECREASES Grand Total | | 54 669.00 | 558 291.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 609 000.00 | | 2 160.00 | 609 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 299.00 | 360.00 | | 299.00 |
CY DEPRECIATION Start-up, development, or research expenses | 299.00 | 360.00 | | 299.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 385.00 | 1 930.00 | | 1 385.00 |
7C Grand total | 1 385.00 | 1 930.00 | | 1 385.00 |
UJ - Exceptional | | 1 930.00 | | |
| |
| 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 | 1 230.00 | 1 230.00 | | 1 230.00 |
8E Income Taxes | 26 480.00 | 26 480.00 | | 26 480.00 |
VC Group and associates | 120 499.00 | 120 499.00 | | 120 499.00 |
VG Loans with a maturity of up to one year at origin | 1 841.00 | 1 841.00 | | 1 841.00 |
VH Loans with a maturity of more than one year at origin | 479 642.00 | 44 583.00 | 209 356.00 | 479 642.00 |
VI Group and Associates | 14 116.00 | 9 366.00 | 4 750.00 | 14 116.00 |
VS Prepaid expenses | 734.00 | 734.00 | | 734.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 121 233.00 | 121 233.00 | | 121 233.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 523 309.00 | 83 500.00 | 214 106.00 | 523 309.00 |
