| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 534.00 | 7 534.00 | | 7 534.00 |
BJ TOTAL (I) | 270 150.00 | 7 534.00 | 262 616.00 | 270 150.00 |
CF Cash and cash equivalents | 947.00 | | 947.00 | 947.00 |
CJ TOTAL (II) | 947.00 | | 947.00 | 947.00 |
CO Grand total (0 to V) | 271 097.00 | 7 534.00 | 263 563.00 | 271 097.00 |
CU Other investments | 262 616.00 | | 262 616.00 | 262 616.00 |
| |
| 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 | 74 634.00 | 54 168.00 | | 74 634.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 142.00 | 20 467.00 | | 47 142.00 |
DL TOTAL (I) | 143 776.00 | 96 634.00 | | 143 776.00 |
DU Loans and Debts from Credit Institutions (3) | 72 376.00 | 107 460.00 | | 72 376.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 411.00 | 59 677.00 | | 47 411.00 |
DX Trade payables and related accounts | | 694.00 | | |
EC TOTAL (IV) | 119 787.00 | 167 830.00 | | 119 787.00 |
EE Grand total (I to V) | 263 563.00 | 264 464.00 | | 263 563.00 |
EG Accrued income and payables due within one year | 83 972.00 | 96 722.00 | | 83 972.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 365.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 417.00 | |
GF Total Operating Expenses (II) | | | 3 782.00 | |
GG - OPERATING RESULT (I - II) | | | -3 782.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 53 703.00 | |
GP Total financial income (V) | | | 53 703.00 | |
GR Interest and similar expenses | | | 2 779.00 | |
GU Total financial expenses (VI) | | | 2 779.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 924.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 142.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 53 703.00 | 27 537.00 | | 53 703.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 561.00 | 7 070.00 | | 6 561.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 142.00 | 20 467.00 | | 47 142.00 |
| |
| 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 | 270 150.00 | | | 270 150.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 534.00 | | | 7 534.00 |
I3 DECREASES Total Financial Fixed Assets | | | 262 616.00 | |
I4 DECREASES Grand Total | | | 270 150.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 534.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 262 616.00 | | | 262 616.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 117.00 | 417.00 | | 7 117.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 117.00 | 417.00 | | 7 117.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VG Loans with a maturity of up to one year at origin | 1 268.00 | 1 268.00 | | 1 268.00 |
VH Loans with a maturity of more than one year at origin | 71 108.00 | 35 293.00 | 35 815.00 | 71 108.00 |
VI Group and Associates | 47 411.00 | 47 411.00 | | 47 411.00 |
VK Loans repaid during the year | 34 778.00 | | | 34 778.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 787.00 | 83 972.00 | 35 815.00 | 119 787.00 |
