| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 66 554.00 | 60 846.00 | 5 708.00 | 66 554.00 |
AT Other tangible assets | 2 596.00 | 2 596.00 | | 2 596.00 |
BJ TOTAL (I) | 71 926.00 | 66 218.00 | 5 708.00 | 71 926.00 |
BL Raw materials, supplies | 1 972.00 | | 1 972.00 | 1 972.00 |
BX Customers and related accounts | 1 621.00 | | 1 621.00 | 1 621.00 |
BZ Other receivables | 16 680.00 | | 16 680.00 | 16 680.00 |
CF Cash and cash equivalents | 18 374.00 | | 18 374.00 | 18 374.00 |
CH Prepaid expenses | 220.00 | | 220.00 | 220.00 |
CJ TOTAL (II) | 38 867.00 | | 38 867.00 | 38 867.00 |
CO Grand total (0 to V) | 110 793.00 | 66 218.00 | 44 576.00 | 110 793.00 |
CX Development or Research and Development Expenses | 2 776.00 | 2 776.00 | | 2 776.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DB Share, merger, contribution premiums, etc. | 40 000.00 | | | 40 000.00 |
DH Retained earnings | -171 773.00 | | | -171 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 797.00 | | | -20 797.00 |
DL TOTAL (I) | -112 570.00 | | | -112 570.00 |
DV Miscellaneous Loans and Financial Debts (4) | 144 405.00 | | | 144 405.00 |
DX Trade payables and related accounts | 2 418.00 | | | 2 418.00 |
DY Tax and social security liabilities | 10 323.00 | | | 10 323.00 |
EC TOTAL (IV) | 157 146.00 | | | 157 146.00 |
EE Grand total (I to V) | 44 576.00 | | | 44 576.00 |
EG Accrued income and payables due within one year | 157 146.00 | | | 157 146.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 15 061.00 | 345.00 | 15 406.00 | 15 061.00 |
FG Production sold - services | 84.00 | | 84.00 | 84.00 |
FJ Net sales | 15 145.00 | 345.00 | 15 490.00 | 15 145.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 15 493.00 | |
FS Purchases of goods (including customs duties) | | | 2 779.00 | |
FT Inventory change (goods) | | | 247.00 | |
FW Other purchases and external expenses | | | 10 718.00 | |
FX Taxes, duties, and similar payments | | | 2 288.00 | |
FY Salaries and Wages | | | 24 962.00 | |
FZ Social Security Contributions | | | 8 237.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 138.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 52 370.00 | |
GG - OPERATING RESULT (I - II) | | | -36 877.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -36 877.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 8 237.00 | | | 8 237.00 |
HK Income tax | -16 080.00 | | | -16 080.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 493.00 | | | 15 493.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 290.00 | | | 36 290.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 797.00 | | | -20 797.00 |
| |
| 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 | 71 926.00 | | | 71 926.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 776.00 | | | 2 776.00 |
I4 DECREASES Grand Total | | | 71 926.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 776.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 69 150.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 69 150.00 | | | 69 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 63 080.00 | 3 138.00 | | 63 080.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 776.00 | | | 2 776.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 60 304.00 | 3 138.00 | | 60 304.00 |
| |
| 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 | 2 418.00 | 2 418.00 | | 2 418.00 |
8D Social Security and Other Social Organizations | 9 930.00 | 9 930.00 | | 9 930.00 |
UX Other trade receivables | 1 621.00 | | | 1 621.00 |
VB VAT | 600.00 | | | 600.00 |
VI Group and Associates | 144 405.00 | 144 405.00 | | 144 405.00 |
VM Income taxes | 16 080.00 | | | 16 080.00 |
VQ Other Taxes, Duties, and Similar Debts | 393.00 | 393.00 | | 393.00 |
VS Prepaid expenses | 220.00 | | | 220.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 521.00 | 18 521.00 | | 18 521.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 157 146.00 | 157 146.00 | | 157 146.00 |
