| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 158 635.00 | 95 181.00 | 63 454.00 | 158 635.00 |
AN Land | 230 000.00 | | 230 000.00 | 230 000.00 |
AP Buildings | 2 227 163.00 | 206 979.00 | 2 020 184.00 | 2 227 163.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 2 615 798.00 | 302 160.00 | 2 313 638.00 | 2 615 798.00 |
BZ Other receivables | 90 635.00 | | 90 635.00 | 90 635.00 |
CF Cash and cash equivalents | 18 246.00 | | 18 246.00 | 18 246.00 |
CH Prepaid expenses | 302.00 | | 302.00 | 302.00 |
CJ TOTAL (II) | 109 184.00 | | 109 184.00 | 109 184.00 |
CO Grand total (0 to V) | 2 724 982.00 | 302 160.00 | 2 422 822.00 | 2 724 982.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 460 548.00 | 1 460 548.00 | | 1 460 548.00 |
DH Retained earnings | -186 650.00 | -66 836.00 | | -186 650.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -237 502.00 | -119 815.00 | | -237 502.00 |
DL TOTAL (I) | 1 036 396.00 | 1 273 898.00 | | 1 036 396.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 271 757.00 | 1 162 476.00 | | 1 271 757.00 |
DX Trade payables and related accounts | 7 505.00 | 19 205.00 | | 7 505.00 |
DY Tax and social security liabilities | 22 942.00 | 19 035.00 | | 22 942.00 |
EA Other liabilities | 84 222.00 | 65 178.00 | | 84 222.00 |
EC TOTAL (IV) | 1 386 426.00 | 1 265 894.00 | | 1 386 426.00 |
EE Grand total (I to V) | 2 422 822.00 | 2 539 792.00 | | 2 422 822.00 |
EG Accrued income and payables due within one year | 1 386 426.00 | 1 265 894.00 | | 1 386 426.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 500.00 | | 22 500.00 | 22 500.00 |
FJ Net sales | 22 500.00 | | 22 500.00 | 22 500.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 22 501.00 | |
FW Other purchases and external expenses | | | 63 437.00 | |
FX Taxes, duties, and similar payments | | | 5 066.00 | |
FY Salaries and Wages | | | 52 837.00 | |
FZ Social Security Contributions | | | 11 574.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 120 815.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 253 731.00 | |
GG - OPERATING RESULT (I - II) | | | -231 229.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 6 117.00 | |
GU Total financial expenses (VI) | | | 6 117.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 117.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -237 346.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 156.00 | | | 156.00 |
HH Total exceptional expenses (VIII) | 156.00 | | | 156.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -156.00 | | | -156.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 501.00 | 31 000.00 | | 22 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 260 004.00 | 150 815.00 | | 260 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -237 502.00 | -119 815.00 | | -237 502.00 |
| |
| 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 | 2 636 357.00 | | | 2 636 357.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 158 635.00 | | | 158 635.00 |
I4 DECREASES Grand Total | | 20 560.00 | 2 615 798.00 | |
IN DECREASES Start-up, development, or research expenses | | | 158 635.00 | |
IY DECREASES Total Tangible Fixed Assets | | 20 560.00 | 2 457 163.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 477 722.00 | | | 2 477 722.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 181 345.00 | 120 815.00 | | 181 345.00 |
CY DEPRECIATION Start-up, development, or research expenses | 63 454.00 | 31 727.00 | | 63 454.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 117 891.00 | 89 088.00 | | 117 891.00 |
| |
| 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 | 7 505.00 | 7 505.00 | | 7 505.00 |
8C Staff and Related Accounts | 5 839.00 | 5 839.00 | | 5 839.00 |
8D Social Security and Other Social Organizations | 6 378.00 | 6 378.00 | | 6 378.00 |
8K Other liabilities (including liabilities related to repo transactions) | 84 222.00 | 84 222.00 | | 84 222.00 |
VB VAT | 43 062.00 | | | 43 062.00 |
VI Group and Associates | 1 271 757.00 | 1 271 757.00 | | 1 271 757.00 |
VM Income taxes | 1 618.00 | | | 1 618.00 |
VP Miscellaneous | 2 137.00 | | | 2 137.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 558.00 | 3 558.00 | | 3 558.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 43 819.00 | | | 43 819.00 |
VS Prepaid expenses | 302.00 | | | 302.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 90 938.00 | 90 938.00 | | 90 938.00 |
VW VAT | 7 167.00 | 7 167.00 | | 7 167.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 386 426.00 | 1 386 426.00 | | 1 386 426.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
