| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 40 828.00 | 12 412.00 | 28 416.00 | 40 828.00 |
BJ TOTAL (I) | 640 828.00 | 12 412.00 | 628 416.00 | 640 828.00 |
BX Customers and related accounts | 16 836.00 | | 16 836.00 | 16 836.00 |
BZ Other receivables | 6 428.00 | | 6 428.00 | 6 428.00 |
CF Cash and cash equivalents | 80 625.00 | | 80 625.00 | 80 625.00 |
CH Prepaid expenses | 219.00 | | 219.00 | 219.00 |
CJ TOTAL (II) | 104 108.00 | | 104 108.00 | 104 108.00 |
CO Grand total (0 to V) | 744 935.00 | 12 412.00 | 732 523.00 | 744 935.00 |
CU Other investments | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | | | 120 000.00 |
DD Legal reserve (1) | 3 300.00 | | | 3 300.00 |
DG Other reserves | 61 141.00 | | | 61 141.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 447.00 | | | 67 447.00 |
DL TOTAL (I) | 251 888.00 | | | 251 888.00 |
DU Loans and Debts from Credit Institutions (3) | 402 218.00 | | | 402 218.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 355.00 | | | 59 355.00 |
DX Trade payables and related accounts | 3 304.00 | | | 3 304.00 |
DY Tax and social security liabilities | 11 261.00 | | | 11 261.00 |
EA Other liabilities | 4 498.00 | | | 4 498.00 |
EC TOTAL (IV) | 480 635.00 | | | 480 635.00 |
EE Grand total (I to V) | 732 523.00 | | | 732 523.00 |
EG Accrued income and payables due within one year | 145 624.00 | | | 145 624.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 300.00 | | 50 300.00 | 50 300.00 |
FJ Net sales | 50 300.00 | | 50 300.00 | 50 300.00 |
FR Total operating income (I) | | | 50 300.00 | |
FW Other purchases and external expenses | | | 3 879.00 | |
FX Taxes, duties, and similar payments | | | 3 220.00 | |
FY Salaries and Wages | | | 36 539.00 | |
FZ Social Security Contributions | | | 6 307.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 166.00 | |
GF Total Operating Expenses (II) | | | 58 110.00 | |
GG - OPERATING RESULT (I - II) | | | -7 810.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GP Total financial income (V) | | | 80 000.00 | |
GR Interest and similar expenses | | | 10 620.00 | |
GU Total financial expenses (VI) | | | 10 620.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 69 380.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 570.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 6 307.00 | | | 6 307.00 |
HK Income tax | -5 877.00 | | | -5 877.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 300.00 | | | 130 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 853.00 | | | 62 853.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 447.00 | | | 67 447.00 |
| |
| 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 | 640 828.00 | | | 640 828.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 40 828.00 | | | 40 828.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 000.00 | |
I4 DECREASES Grand Total | | | 640 828.00 | |
IN DECREASES Start-up, development, or research expenses | | | 40 828.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 000.00 | | | 600 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 245.00 | 8 166.00 | | 4 245.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 246.00 | 8 166.00 | | 4 246.00 |
| |
| 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 | 3 304.00 | 3 304.00 | | 3 304.00 |
8D Social Security and Other Social Organizations | 4 790.00 | 4 790.00 | | 4 790.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 498.00 | 4 498.00 | | 4 498.00 |
UX Other trade receivables | 16 836.00 | | | 16 836.00 |
VB VAT | 551.00 | | | 551.00 |
VC Group and associates | 3 572.00 | | | 3 572.00 |
VH Loans with a maturity of more than one year at origin | 402 218.00 | 67 206.00 | 265 330.00 | 402 218.00 |
VI Group and Associates | 59 355.00 | 59 355.00 | | 59 355.00 |
VK Loans repaid during the year | 61 876.00 | | | 61 876.00 |
VM Income taxes | 2 305.00 | | | 2 305.00 |
VQ Other Taxes, Duties, and Similar Debts | 42.00 | 42.00 | | 42.00 |
VS Prepaid expenses | 219.00 | | | 219.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 483.00 | 23 483.00 | | 23 483.00 |
VW VAT | 6 429.00 | 6 429.00 | | 6 429.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 480 636.00 | 145 624.00 | 265 330.00 | 480 636.00 |
