| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 400 980.00 | | 400 980.00 | 400 980.00 |
BZ Other receivables | 53 166.00 | | 53 166.00 | 53 166.00 |
CF Cash and cash equivalents | 63 735.00 | | 63 735.00 | 63 735.00 |
CJ TOTAL (II) | 116 901.00 | | 116 901.00 | 116 901.00 |
CO Grand total (0 to V) | 517 881.00 | | 517 881.00 | 517 881.00 |
CU Other investments | 400 980.00 | | 400 980.00 | 400 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 123 549.00 | 175 874.00 | | 123 549.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 195 313.00 | 77 675.00 | | 195 313.00 |
DL TOTAL (I) | 329 862.00 | 264 549.00 | | 329 862.00 |
DU Loans and Debts from Credit Institutions (3) | | 61 898.00 | | |
DY Tax and social security liabilities | | 83 603.00 | | |
EA Other liabilities | 188 019.00 | 72 194.00 | | 188 019.00 |
EC TOTAL (IV) | 188 019.00 | 217 695.00 | | 188 019.00 |
EE Grand total (I to V) | 517 881.00 | 482 244.00 | | 517 881.00 |
EG Accrued income and payables due within one year | 188 019.00 | 217 695.00 | | 188 019.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 159.00 | |
GF Total Operating Expenses (II) | | | 2 159.00 | |
GG - OPERATING RESULT (I - II) | | | -2 159.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 3 497.00 | |
GU Total financial expenses (VI) | | | 3 497.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 196 503.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 194 344.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -969.00 | -4 444.00 | | -969.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 000.00 | 90 000.00 | | 200 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 687.00 | 12 325.00 | | 4 687.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 195 313.00 | 77 675.00 | | 195 313.00 |
| |
| 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 | 403 795.00 | | | 403 795.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 815.00 | | | 2 815.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400 980.00 | |
I4 DECREASES Grand Total | | 2 815.00 | 400 980.00 | |
IN DECREASES Start-up, development, or research expenses | | 2 815.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 400 980.00 | | | 400 980.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 815.00 | | 2 815.00 | 2 815.00 |
PE DEPRECIATION Total including other intangible assets | 2 815.00 | | 2 815.00 | 2 815.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 188 019.00 | 188 019.00 | | 188 019.00 |
VK Loans repaid during the year | 61 375.00 | | | 61 375.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 53 166.00 | 53 166.00 | | 53 166.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 166.00 | 53 166.00 | | 53 166.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 188 019.00 | 188 019.00 | | 188 019.00 |
