| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 19 905.00 | 19 905.00 | | 19 905.00 |
BH Other financial assets | 63 190.00 | | 63 190.00 | 63 190.00 |
BJ TOTAL (I) | 4 883 095.00 | 19 905.00 | 4 863 190.00 | 4 883 095.00 |
BZ Other receivables | 1 711 484.00 | | 1 711 484.00 | 1 711 484.00 |
CF Cash and cash equivalents | 784 592.00 | | 784 592.00 | 784 592.00 |
CJ TOTAL (II) | 2 496 076.00 | | 2 496 076.00 | 2 496 076.00 |
CO Grand total (0 to V) | 7 460 017.00 | 19 905.00 | 7 440 112.00 | 7 460 017.00 |
CU Other investments | 4 800 000.00 | | 4 800 000.00 | 4 800 000.00 |
CW Deferred expenses or loan issuance costs | 80 846.00 | | 80 846.00 | 80 846.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 998 100.00 | 998 100.00 | | 998 100.00 |
DD Legal reserve (1) | 80 667.00 | 54 744.00 | | 80 667.00 |
DG Other reserves | 1 530 000.00 | 1 000 000.00 | | 1 530 000.00 |
DH Retained earnings | 2 665.00 | 40 136.00 | | 2 665.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 546 713.00 | 518 453.00 | | 546 713.00 |
DL TOTAL (I) | 3 158 145.00 | 2 611 433.00 | | 3 158 145.00 |
DU Loans and Debts from Credit Institutions (3) | 2 863 140.00 | 1 989 058.00 | | 2 863 140.00 |
DV Miscellaneous Loans and Financial Debts (4) | 800 000.00 | 1 000 000.00 | | 800 000.00 |
DX Trade payables and related accounts | 7 344.00 | 3 634.00 | | 7 344.00 |
DY Tax and social security liabilities | 109 605.00 | 7 500.00 | | 109 605.00 |
EA Other liabilities | 501 878.00 | 753 846.00 | | 501 878.00 |
EC TOTAL (IV) | 4 281 967.00 | 3 754 038.00 | | 4 281 967.00 |
EE Grand total (I to V) | 7 440 112.00 | 6 365 471.00 | | 7 440 112.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 74 015.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 74 016.00 | |
FW Other purchases and external expenses | | | 13 843.00 | |
FX Taxes, duties, and similar payments | | | 68.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 62.00 | |
GF Total Operating Expenses (II) | | | 13 973.00 | |
GG - OPERATING RESULT (I - II) | | | 60 043.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 600 000.00 | |
GP Total financial income (V) | | | 600 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 13 786.00 | |
GR Interest and similar expenses | | | 133 978.00 | |
GU Total financial expenses (VI) | | | 147 764.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 452 236.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 512 279.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -34 434.00 | -17 146.00 | | -34 434.00 |
HL TOTAL REVENUE (I + III + V + VII) | 674 016.00 | 623 260.00 | | 674 016.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 127 302.00 | 104 807.00 | | 127 302.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 546 713.00 | 518 453.00 | | 546 713.00 |
| |
| 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 | 4 833 094.00 | | 50 000.00 | 4 833 094.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 19 904.00 | | | 19 904.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 863 190.00 | |
I4 DECREASES Grand Total | | | 4 883 094.00 | |
IN DECREASES Start-up, development, or research expenses | | | 19 904.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 813 189.00 | | 50 000.00 | 4 813 189.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 842.00 | 62.00 | | 19 842.00 |
CY DEPRECIATION Start-up, development, or research expenses | 19 842.00 | 62.00 | | 19 842.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 800 000.00 | 200 000.00 | 600 000.00 | 800 000.00 |
8B Suppliers and Related Accounts | 7 343.00 | 7 343.00 | | 7 343.00 |
8E Income Taxes | 96 037.00 | 96 037.00 | | 96 037.00 |
UT Other financial assets | 63 190.00 | | 63 190.00 | 63 190.00 |
VG Loans with a maturity of up to one year at origin | 145.00 | 145.00 | | 145.00 |
VH Loans with a maturity of more than one year at origin | 2 862 994.00 | 390 510.00 | 2 472 484.00 | 2 862 994.00 |
VI Group and Associates | 501 878.00 | 501 878.00 | | 501 878.00 |
VJ Loans taken out during the year | 1 266 208.00 | | | 1 266 208.00 |
VK Loans repaid during the year | 592 108.00 | | | 592 108.00 |
VP Miscellaneous | 1 711 484.00 | | 1 711 484.00 | 1 711 484.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 568.00 | 13 568.00 | | 13 568.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 774 674.00 | | 1 774 674.00 | 1 774 674.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 281 966.00 | 1 209 482.00 | 3 072 484.00 | 4 281 966.00 |
