| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 155.00 | 155.00 | | 155.00 |
BJ TOTAL (I) | 165.00 | 155.00 | 10.00 | 165.00 |
BZ Other receivables | 3 555 160.00 | | 3 555 160.00 | 3 555 160.00 |
CF Cash and cash equivalents | 534 014.00 | | 534 014.00 | 534 014.00 |
CJ TOTAL (II) | 4 089 174.00 | | 4 089 174.00 | 4 089 174.00 |
CO Grand total (0 to V) | 4 089 339.00 | 155.00 | 4 089 184.00 | 4 089 339.00 |
CU Other investments | 10.00 | | 10.00 | 10.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 3 856 905.00 | | | 3 856 905.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -993.00 | | | -993.00 |
DL TOTAL (I) | 3 864 297.00 | | | 3 864 297.00 |
DV Miscellaneous Loans and Financial Debts (4) | 224 126.00 | | | 224 126.00 |
DX Trade payables and related accounts | 762.00 | | | 762.00 |
EC TOTAL (IV) | 224 888.00 | | | 224 888.00 |
EE Grand total (I to V) | 4 089 184.00 | | | 4 089 184.00 |
EG Accrued income and payables due within one year | 224 888.00 | | | 224 888.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 678.00 | |
GF Total Operating Expenses (II) | | | 678.00 | |
GG - OPERATING RESULT (I - II) | | | -678.00 | |
GR Interest and similar expenses | | | 315.00 | |
GU Total financial expenses (VI) | | | 315.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -315.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -993.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 993.00 | | | 993.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -993.00 | | | -993.00 |
| |
| 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 | 185.00 | | -20.00 | 185.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 155.00 | | | 155.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10.00 | |
I4 DECREASES Grand Total | | | 165.00 | |
IN DECREASES Start-up, development, or research expenses | | | 155.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | -20.00 | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 155.00 | | | 155.00 |
CY DEPRECIATION Start-up, development, or research expenses | 155.00 | | | 155.00 |
| |
| 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 | 762.00 | 762.00 | | 762.00 |
VB VAT | 1 801.00 | 1 801.00 | | 1 801.00 |
VC Group and associates | 203 359.00 | 203 359.00 | | 203 359.00 |
VI Group and Associates | 224 126.00 | 224 126.00 | | 224 126.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 350 000.00 | 3 350 000.00 | | 3 350 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 555 160.00 | 3 555 160.00 | | 3 555 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 224 888.00 | 224 888.00 | | 224 888.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 678.00 | | | 678.00 |
YZ Total deductible VAT on goods and services | 130.00 | | | 130.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 678.00 | | | 678.00 |
