| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 943.00 | 9 943.00 | | 9 943.00 |
BD Other fixed assets | 240.00 | | 240.00 | 240.00 |
BJ TOTAL (I) | 1 410 380.00 | 9 943.00 | 1 400 437.00 | 1 410 380.00 |
BZ Other receivables | 65 925.00 | | 65 925.00 | 65 925.00 |
CF Cash and cash equivalents | 625.00 | | 625.00 | 625.00 |
CJ TOTAL (II) | 66 550.00 | | 66 550.00 | 66 550.00 |
CO Grand total (0 to V) | 1 476 930.00 | 9 943.00 | 1 466 987.00 | 1 476 930.00 |
CU Other investments | 1 400 197.00 | | 1 400 197.00 | 1 400 197.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 377 000.00 | | | 377 000.00 |
DD Legal reserve (1) | 37 700.00 | | | 37 700.00 |
DG Other reserves | 866 594.00 | | | 866 594.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 111 654.00 | | | 111 654.00 |
DL TOTAL (I) | 1 392 948.00 | | | 1 392 948.00 |
DU Loans and Debts from Credit Institutions (3) | 15.00 | | | 15.00 |
DX Trade payables and related accounts | 979.00 | | | 979.00 |
DY Tax and social security liabilities | 13 441.00 | | | 13 441.00 |
EA Other liabilities | 59 604.00 | | | 59 604.00 |
EC TOTAL (IV) | 74 039.00 | | | 74 039.00 |
EE Grand total (I to V) | 1 466 987.00 | | | 1 466 987.00 |
EG Accrued income and payables due within one year | 54 435.00 | | | 54 435.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15.00 | | | 15.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 287.00 | |
FZ Social Security Contributions | | | 1 268.00 | |
GF Total Operating Expenses (II) | | | 1 555.00 | |
GG - OPERATING RESULT (I - II) | | | -1 555.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 114 190.00 | |
GP Total financial income (V) | | | 114 190.00 | |
GR Interest and similar expenses | | | 1 484.00 | |
GU Total financial expenses (VI) | | | 1 484.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 112 706.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 111 151.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 268.00 | | | 1 268.00 |
HK Income tax | -503.00 | | | -503.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 190.00 | | | 114 190.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 536.00 | | | 2 536.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 111 654.00 | | | 111 654.00 |
| |
| 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 | 1 410 380.00 | | | 1 410 380.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 9 943.00 | | | 9 943.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 400 437.00 | |
I4 DECREASES Grand Total | | | 1 410 380.00 | |
IN DECREASES Start-up, development, or research expenses | | | 9 943.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 400 437.00 | | | 1 400 437.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 943.00 | | | 9 943.00 |
CY DEPRECIATION Start-up, development, or research expenses | 9 943.00 | | | 9 943.00 |
| |
| 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 | 979.00 | 979.00 | | 979.00 |
8E Income Taxes | 13 441.00 | 13 441.00 | | 13 441.00 |
8K Other liabilities (including liabilities related to repo transactions) | 59 604.00 | 40 000.00 | 19 604.00 | 59 604.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VK Loans repaid during the year | 61 984.00 | | | 61 984.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 65 925.00 | 65 925.00 | | 65 925.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 925.00 | 65 925.00 | | 65 925.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 039.00 | 54 435.00 | 19 604.00 | 74 039.00 |
