| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 586.00 | 1 586.00 | | 1 586.00 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 518 346.00 | 1 586.00 | 516 760.00 | 518 346.00 |
CF Cash and cash equivalents | 809.00 | | 809.00 | 809.00 |
CJ TOTAL (II) | 809.00 | | 809.00 | 809.00 |
CO Grand total (0 to V) | 519 155.00 | 1 586.00 | 517 569.00 | 519 155.00 |
CU Other investments | 516 710.00 | | 516 710.00 | 516 710.00 |
CW Deferred expenses or loan issuance costs | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 263 277.00 | 219 660.00 | | 263 277.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 104.00 | 43 618.00 | | 27 104.00 |
DL TOTAL (I) | 312 382.00 | 285 277.00 | | 312 382.00 |
DU Loans and Debts from Credit Institutions (3) | 65 926.00 | 130 083.00 | | 65 926.00 |
DV Miscellaneous Loans and Financial Debts (4) | 139 262.00 | 115 706.00 | | 139 262.00 |
EC TOTAL (IV) | 205 188.00 | 245 790.00 | | 205 188.00 |
EE Grand total (I to V) | 517 569.00 | 531 067.00 | | 517 569.00 |
EI Including equity loans | 139 262.00 | | | 139 262.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 376.00 | |
GF Total Operating Expenses (II) | | | 4 376.00 | |
GG - OPERATING RESULT (I - II) | | | -4 376.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 000.00 | |
GP Total financial income (V) | | | 36 000.00 | |
GR Interest and similar expenses | | | 4 520.00 | |
GU Total financial expenses (VI) | | | 4 520.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 480.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 36 000.00 | 52 500.00 | | 36 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 896.00 | 8 882.00 | | 8 896.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 104.00 | 43 618.00 | | 27 104.00 |
| |
| 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 | 518 346.00 | | | 518 346.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 586.00 | | | 1 586.00 |
I3 DECREASES Total Financial Fixed Assets | | | 516 760.00 | |
I4 DECREASES Grand Total | | | 518 346.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 586.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 516 760.00 | | | 516 760.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 586.00 | | | 1 586.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 586.00 | | | 1 586.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 65 926.00 | 65 926.00 | | 65 926.00 |
VI Group and Associates | 139 262.00 | 139 262.00 | | 139 262.00 |
VJ Loans taken out during the year | 1 813.00 | | | 1 813.00 |
VK Loans repaid during the year | 65 947.00 | | | 65 947.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 205 188.00 | 205 188.00 | | 205 188.00 |
