| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 871.00 | 1 913.00 | 958.00 | 2 871.00 |
BJ TOTAL (I) | 202 871.00 | 1 913.00 | 200 958.00 | 202 871.00 |
BZ Other receivables | 6 222.00 | | 6 222.00 | 6 222.00 |
CF Cash and cash equivalents | 49 213.00 | | 49 213.00 | 49 213.00 |
CH Prepaid expenses | 990.00 | | 990.00 | 990.00 |
CJ TOTAL (II) | 56 425.00 | | 56 425.00 | 56 425.00 |
CO Grand total (0 to V) | 259 296.00 | 1 913.00 | 257 383.00 | 259 296.00 |
CU Other investments | 200 000.00 | | 200 000.00 | 200 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 87 181.00 | | | 87 181.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 652.00 | | | 652.00 |
DL TOTAL (I) | 98 833.00 | | | 98 833.00 |
DU Loans and Debts from Credit Institutions (3) | 125 932.00 | | | 125 932.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 751.00 | | | 3 751.00 |
DX Trade payables and related accounts | 3 238.00 | | | 3 238.00 |
DY Tax and social security liabilities | 23 325.00 | | | 23 325.00 |
EA Other liabilities | 2 304.00 | | | 2 304.00 |
EC TOTAL (IV) | 158 549.00 | | | 158 549.00 |
EE Grand total (I to V) | 257 383.00 | | | 257 383.00 |
EG Accrued income and payables due within one year | 58 602.00 | | | 58 602.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 175 080.00 | | 175 080.00 | 175 080.00 |
FJ Net sales | 175 080.00 | | 175 080.00 | 175 080.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 120.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 176 203.00 | |
FW Other purchases and external expenses | | | 5 146.00 | |
FX Taxes, duties, and similar payments | | | 9 025.00 | |
FY Salaries and Wages | | | 148 543.00 | |
FZ Social Security Contributions | | | 14 185.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 881.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 177 782.00 | |
GG - OPERATING RESULT (I - II) | | | -1 578.00 | |
GL Other interest and similar income | | | 5 250.00 | |
GP Total financial income (V) | | | 5 250.00 | |
GR Interest and similar expenses | | | 3 020.00 | |
GU Total financial expenses (VI) | | | 3 020.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 230.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 652.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 120.00 | | | 1 120.00 |
A2 TOTAL ASSETS | 14 185.00 | | | 14 185.00 |
HL TOTAL REVENUE (I + III + V + VII) | 181 453.00 | | | 181 453.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 180 801.00 | | | 180 801.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 652.00 | | | 652.00 |
| |
| 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 | 202 871.00 | | | 202 871.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 871.00 | | | 2 871.00 |
I3 DECREASES Total Financial Fixed Assets | | | 200 000.00 | |
I4 DECREASES Grand Total | | | 202 871.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 871.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 200 000.00 | | | 200 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 032.00 | 881.00 | | 1 032.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 032.00 | 881.00 | | 1 032.00 |
| |
| 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 | 3 238.00 | 3 238.00 | | 3 238.00 |
8C Staff and Related Accounts | 6 500.00 | 6 500.00 | | 6 500.00 |
8D Social Security and Other Social Organizations | 13 665.00 | 13 665.00 | | 13 665.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 304.00 | 2 304.00 | | 2 304.00 |
VB VAT | 938.00 | | | 938.00 |
VH Loans with a maturity of more than one year at origin | 125 932.00 | 25 985.00 | 99 947.00 | 125 932.00 |
VI Group and Associates | 3 751.00 | 3 751.00 | | 3 751.00 |
VK Loans repaid during the year | 23 348.00 | | | 23 348.00 |
VM Income taxes | 5 284.00 | | | 5 284.00 |
VS Prepaid expenses | 990.00 | | | 990.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 212.00 | 7 212.00 | | 7 212.00 |
VW VAT | 3 160.00 | 3 160.00 | | 3 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 158 550.00 | 58 603.00 | 99 947.00 | 158 550.00 |
