| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 22 365.00 | 22 365.00 | | 22 365.00 |
AT Other tangible assets | 1 407.00 | 749.00 | 658.00 | 1 407.00 |
BD Other fixed assets | 93.00 | | 93.00 | 93.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 544 865.00 | 543 114.00 | 1 751.00 | 544 865.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 50 663.00 | | 50 663.00 | 50 663.00 |
CF Cash and cash equivalents | 4 987.00 | | 4 987.00 | 4 987.00 |
CH Prepaid expenses | 237.00 | | 237.00 | 237.00 |
CJ TOTAL (II) | 55 886.00 | | 55 886.00 | 55 886.00 |
CO Grand total (0 to V) | 600 751.00 | 543 114.00 | 57 637.00 | 600 751.00 |
CS Evaluated investments - equity method | 520 000.00 | 520 000.00 | | 520 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 52 000.00 | 52 000.00 | | 52 000.00 |
DD Legal reserve (1) | 5 200.00 | 5 200.00 | | 5 200.00 |
DH Retained earnings | -85 618.00 | -79 975.00 | | -85 618.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 391.00 | -5 643.00 | | -14 391.00 |
DL TOTAL (I) | -42 809.00 | -28 418.00 | | -42 809.00 |
DU Loans and Debts from Credit Institutions (3) | 55 694.00 | 54 072.00 | | 55 694.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 279.00 | 27 908.00 | | 35 279.00 |
DX Trade payables and related accounts | 2 358.00 | 2 478.00 | | 2 358.00 |
DY Tax and social security liabilities | 7 115.00 | 5 559.00 | | 7 115.00 |
EC TOTAL (IV) | 100 446.00 | 90 017.00 | | 100 446.00 |
EE Grand total (I to V) | 57 637.00 | 61 599.00 | | 57 637.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FR Total operating income (I) | | | 96 000.00 | |
FW Other purchases and external expenses | | | 19 272.00 | |
FX Taxes, duties, and similar payments | | | 581.00 | |
FY Salaries and Wages | | | 55 500.00 | |
FZ Social Security Contributions | | | 33 022.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 469.00 | |
GE Other Expenses | | | 32.00 | |
GF Total Operating Expenses (II) | | | 108 876.00 | |
GG - OPERATING RESULT (I - II) | | | -12 876.00 | |
GP Total financial income (V) | | | 107.00 | |
GU Total financial expenses (VI) | | | 1 622.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 515.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 391.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 96 107.00 | 86 465.00 | | 96 107.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 498.00 | 92 108.00 | | 110 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 391.00 | -5 643.00 | | -14 391.00 |
| |
| 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 | 544 865.00 | | | 544 865.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 22 365.00 | | | 22 365.00 |
I3 DECREASES Total Financial Fixed Assets | | | 521 093.00 | |
I4 DECREASES Grand Total | | | 544 865.00 | |
IN DECREASES Start-up, development, or research expenses | | | 22 365.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 407.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 407.00 | | | 1 407.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 521 093.00 | | | 521 093.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 645.00 | 469.00 | | 22 645.00 |
CY DEPRECIATION Start-up, development, or research expenses | 22 365.00 | | | 22 365.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 280.00 | 469.00 | | 280.00 |
| |
| 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 | 2 358.00 | 2 358.00 | | 2 358.00 |
8K Other liabilities (including liabilities related to repo transactions) | 35 279.00 | 35 279.00 | | 35 279.00 |
UT Other financial assets | 1 000.00 | 1 000.00 | | 1 000.00 |
VH Loans with a maturity of more than one year at origin | 55 694.00 | 55 694.00 | | 55 694.00 |
VJ Loans taken out during the year | 1 622.00 | | | 1 622.00 |
VP Miscellaneous | 50 663.00 | | | 50 663.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 115.00 | 7 115.00 | | 7 115.00 |
VS Prepaid expenses | 237.00 | | | 237.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 900.00 | 51 900.00 | | 51 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 446.00 | 100 446.00 | | 100 446.00 |
