| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 292.00 | 1 292.00 | | 1 292.00 |
BJ TOTAL (I) | 1 470 361.00 | 1 292.00 | 1 469 070.00 | 1 470 361.00 |
BX Customers and related accounts | 42 000.00 | | 42 000.00 | 42 000.00 |
BZ Other receivables | 1 136.00 | | 1 136.00 | 1 136.00 |
CF Cash and cash equivalents | 68 753.00 | | 68 753.00 | 68 753.00 |
CH Prepaid expenses | 1 132.00 | | 1 132.00 | 1 132.00 |
CJ TOTAL (II) | 113 021.00 | | 113 021.00 | 113 021.00 |
CO Grand total (0 to V) | 1 583 382.00 | 1 292.00 | 1 582 091.00 | 1 583 382.00 |
CU Other investments | 1 469 070.00 | | 1 469 070.00 | 1 469 070.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 402 292.00 | 225 245.00 | | 402 292.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 211 588.00 | 177 047.00 | | 211 588.00 |
DK Regulated provisions | 12 418.00 | 7 398.00 | | 12 418.00 |
DL TOTAL (I) | 637 298.00 | 420 690.00 | | 637 298.00 |
DU Loans and Debts from Credit Institutions (3) | 854 143.00 | 1 010 134.00 | | 854 143.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 608.00 | 103 161.00 | | 64 608.00 |
DX Trade payables and related accounts | 2 209.00 | 2 210.00 | | 2 209.00 |
DY Tax and social security liabilities | 23 832.00 | 14 467.00 | | 23 832.00 |
DZ Fixed asset liabilities and related accounts | 1.00 | 1.00 | | 1.00 |
EC TOTAL (IV) | 944 793.00 | 1 129 973.00 | | 944 793.00 |
EE Grand total (I to V) | 1 582 091.00 | 1 550 662.00 | | 1 582 091.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 171 300.00 | | 171 300.00 | 171 300.00 |
FJ Net sales | 171 300.00 | | 171 300.00 | 171 300.00 |
FR Total operating income (I) | | | 171 300.00 | |
FW Other purchases and external expenses | | | 4 941.00 | |
FX Taxes, duties, and similar payments | | | 847.00 | |
FY Salaries and Wages | | | 132 325.00 | |
FZ Social Security Contributions | | | 3 840.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 141 956.00 | |
GG - OPERATING RESULT (I - II) | | | 29 344.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 201 353.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 201 353.00 | |
GR Interest and similar expenses | | | 10 384.00 | |
GU Total financial expenses (VI) | | | 10 384.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 190 969.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 220 313.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 104.00 | | | 104.00 |
HG Exceptional depreciation and provisions | 5 020.00 | 1 511.00 | | 5 020.00 |
HH Total exceptional expenses (VIII) | 5 124.00 | 1 511.00 | | 5 124.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 124.00 | -1 511.00 | | -5 124.00 |
HK Income tax | 3 601.00 | 2 081.00 | | 3 601.00 |
HL TOTAL REVENUE (I + III + V + VII) | 372 653.00 | 335 255.00 | | 372 653.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 065.00 | 158 208.00 | | 161 065.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 211 588.00 | 177 047.00 | | 211 588.00 |
| |
| 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 | 1 470 361.00 | | | 1 470 361.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 292.00 | | | 1 292.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 469 070.00 | |
I4 DECREASES Grand Total | | | 1 470 361.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 292.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 469 070.00 | | | 1 469 070.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 289.00 | 3.00 | | 1 289.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 289.00 | 3.00 | | 1 289.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 398.00 | 5 020.00 | | 7 398.00 |
7C Grand total | 7 398.00 | 5 020.00 | | 7 398.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UJ - Exceptional | | 5 020.00 | | |
| |
| 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 | 2 209.00 | 2 209.00 | | 2 209.00 |
8D Social Security and Other Social Organizations | 31.00 | 31.00 | | 31.00 |
8E Income Taxes | 3 601.00 | 3 601.00 | | 3 601.00 |
8J Fixed Asset Liabilities and Related Accounts | 1.00 | 1.00 | | 1.00 |
UX Other trade receivables | 42 000.00 | | | 42 000.00 |
VB VAT | 1 136.00 | | | 1 136.00 |
VH Loans with a maturity of more than one year at origin | 854 143.00 | 161 130.00 | 645 642.00 | 854 143.00 |
VI Group and Associates | 64 608.00 | 64 608.00 | | 64 608.00 |
VK Loans repaid during the year | 155 220.00 | | | 155 220.00 |
VQ Other Taxes, Duties, and Similar Debts | 704.00 | 704.00 | | 704.00 |
VS Prepaid expenses | 1 132.00 | | | 1 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 268.00 | 44 268.00 | | 44 268.00 |
VW VAT | 19 496.00 | 19 496.00 | | 19 496.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 944 793.00 | 251 780.00 | 645 642.00 | 944 793.00 |
