| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 900 000.00 | | 1 900 000.00 | 1 900 000.00 |
BJ TOTAL (I) | 1 900 000.00 | | 1 900 000.00 | 1 900 000.00 |
BX Customers and related accounts | 27 838.00 | | 27 838.00 | 27 838.00 |
BZ Other receivables | 749.00 | | 749.00 | 749.00 |
CF Cash and cash equivalents | 32 519.00 | | 32 519.00 | 32 519.00 |
CH Prepaid expenses | 942.00 | | 942.00 | 942.00 |
CJ TOTAL (II) | 62 048.00 | | 62 048.00 | 62 048.00 |
CO Grand total (0 to V) | 1 962 048.00 | | 1 962 048.00 | 1 962 048.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | 700 000.00 | | 700 000.00 |
DD Legal reserve (1) | 70 000.00 | 70 000.00 | | 70 000.00 |
DG Other reserves | 678 323.00 | 508 351.00 | | 678 323.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 178 711.00 | 169 972.00 | | 178 711.00 |
DL TOTAL (I) | 1 627 035.00 | 1 448 323.00 | | 1 627 035.00 |
DU Loans and Debts from Credit Institutions (3) | 283 538.00 | 466 500.00 | | 283 538.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 303.00 | 1 628.00 | | 3 303.00 |
DX Trade payables and related accounts | 4 496.00 | 4 497.00 | | 4 496.00 |
DY Tax and social security liabilities | 43 676.00 | 37 575.00 | | 43 676.00 |
EC TOTAL (IV) | 335 013.00 | 510 199.00 | | 335 013.00 |
EE Grand total (I to V) | 1 962 048.00 | 1 958 523.00 | | 1 962 048.00 |
EG Accrued income and payables due within one year | 241 383.00 | 231 021.00 | | 241 383.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 102 065.00 | |
FJ Net sales | | | 102 065.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 295.00 | |
FQ Other income | | | 144 001.00 | |
FR Total operating income (I) | | | 246 361.00 | |
FW Other purchases and external expenses | | | 42 735.00 | |
FX Taxes, duties, and similar payments | | | 3 609.00 | |
FY Salaries and Wages | | | 138 791.00 | |
FZ Social Security Contributions | | | 32 945.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 218 081.00 | |
GG - OPERATING RESULT (I - II) | | | 28 280.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 165 000.00 | |
GP Total financial income (V) | | | 165 000.00 | |
GR Interest and similar expenses | | | 11 036.00 | |
GU Total financial expenses (VI) | | | 11 036.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 153 964.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 182 244.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 533.00 | 2 846.00 | | 3 533.00 |
HL TOTAL REVENUE (I + III + V + VII) | 411 361.00 | 406 418.00 | | 411 361.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 232 649.00 | 236 446.00 | | 232 649.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 178 711.00 | 169 972.00 | | 178 711.00 |
| |
| 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 | 1 927 760.00 | | | 1 927 760.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 27 760.00 | | | 27 760.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 900 000.00 | |
I4 DECREASES Grand Total | | | 1 900 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 900 000.00 | | | 1 900 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 760.00 | | 27 760.00 | 27 760.00 |
CY DEPRECIATION Start-up, development, or research expenses | 27 760.00 | | 27 760.00 | 27 760.00 |
| |
| 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 | 4 496.00 | 4 496.00 | | 4 496.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 303.00 | 3 303.00 | | 3 303.00 |
UX Other trade receivables | 27 838.00 | | | 27 838.00 |
VH Loans with a maturity of more than one year at origin | 283 538.00 | 189 908.00 | 93 630.00 | 283 538.00 |
VK Loans repaid during the year | 180 120.00 | | | 180 120.00 |
VP Miscellaneous | 749.00 | | | 749.00 |
VQ Other Taxes, Duties, and Similar Debts | 43 676.00 | 43 676.00 | | 43 676.00 |
VS Prepaid expenses | 942.00 | | | 942.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 529.00 | 29 529.00 | | 29 529.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 335 013.00 | 241 383.00 | 93 630.00 | 335 013.00 |
