| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 644.00 | 594.00 | 1 050.00 | 1 644.00 |
BJ TOTAL (I) | 117 044.00 | 594.00 | 116 450.00 | 117 044.00 |
CF Cash and cash equivalents | 487.00 | | 487.00 | 487.00 |
CJ TOTAL (II) | 487.00 | | 487.00 | 487.00 |
CO Grand total (0 to V) | 117 531.00 | 594.00 | 116 937.00 | 117 531.00 |
CU Other investments | 115 400.00 | | 115 400.00 | 115 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 128.00 | | | 23 128.00 |
DK Regulated provisions | 1 170.00 | | | 1 170.00 |
DL TOTAL (I) | 34 298.00 | | | 34 298.00 |
DU Loans and Debts from Credit Institutions (3) | 66 206.00 | | | 66 206.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 366.00 | | | 16 366.00 |
DX Trade payables and related accounts | 68.00 | | | 68.00 |
EC TOTAL (IV) | 82 640.00 | | | 82 640.00 |
EE Grand total (I to V) | 116 937.00 | | | 116 937.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 456.00 | |
FX Taxes, duties, and similar payments | | | 110.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 594.00 | |
GF Total Operating Expenses (II) | | | 14 160.00 | |
GG - OPERATING RESULT (I - II) | | | -14 160.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 666.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GR Interest and similar expenses | | | 1 543.00 | |
GU Total financial expenses (VI) | | | 1 543.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 457.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 298.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 170.00 | | | 1 170.00 |
HH Total exceptional expenses (VIII) | 1 170.00 | | | 1 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 170.00 | | | -1 170.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 872.00 | | | 16 872.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 128.00 | | | 23 128.00 |
| |
| 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 | 117 044.00 | | | 117 044.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 644.00 | | | 1 644.00 |
I3 DECREASES Total Financial Fixed Assets | 115 400.00 | | | 115 400.00 |
I4 DECREASES Grand Total | 117 044.00 | | | 117 044.00 |
IN DECREASES Start-up, development, or research expenses | 1 644.00 | | | 1 644.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 115 400.00 | | | 115 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 594.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 594.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 1 170.00 | | |
7C Grand total | | 1 170.00 | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UJ - Exceptional | | 1 170.00 | | |
| |
| 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 | 68.00 | 68.00 | | 68.00 |
VH Loans with a maturity of more than one year at origin | 66 206.00 | 66 206.00 | | 66 206.00 |
VI Group and Associates | 16 366.00 | 16 366.00 | | 16 366.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 639.00 | 82 639.00 | | 82 639.00 |
