| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 15 847.00 | 5 819.00 | 10 028.00 | 15 847.00 |
BH Other financial assets | 99 558.00 | | 99 558.00 | 99 558.00 |
BJ TOTAL (I) | 1 035 155.00 | 5 819.00 | 1 029 336.00 | 1 035 155.00 |
BX Customers and related accounts | 49 067.00 | | 49 067.00 | 49 067.00 |
BZ Other receivables | 6 612.00 | | 6 612.00 | 6 612.00 |
CF Cash and cash equivalents | 66 342.00 | | 66 342.00 | 66 342.00 |
CH Prepaid expenses | 475.00 | | 475.00 | 475.00 |
CJ TOTAL (II) | 122 496.00 | | 122 496.00 | 122 496.00 |
CO Grand total (0 to V) | 1 157 650.00 | 5 819.00 | 1 151 831.00 | 1 157 650.00 |
CU Other investments | 919 750.00 | | 919 750.00 | 919 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 51 000.00 | 51 000.00 | | 51 000.00 |
DD Legal reserve (1) | 5 100.00 | 5 100.00 | | 5 100.00 |
DG Other reserves | 72 000.00 | 2 766.00 | | 72 000.00 |
DH Retained earnings | 34.00 | -38 165.00 | | 34.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 158 605.00 | 107 434.00 | | 158 605.00 |
DL TOTAL (I) | 286 739.00 | 128 134.00 | | 286 739.00 |
DU Loans and Debts from Credit Institutions (3) | 666 970.00 | 786 446.00 | | 666 970.00 |
DV Miscellaneous Loans and Financial Debts (4) | 118 841.00 | 132 881.00 | | 118 841.00 |
DX Trade payables and related accounts | 3 104.00 | 5 781.00 | | 3 104.00 |
DY Tax and social security liabilities | 74 297.00 | 22 751.00 | | 74 297.00 |
EA Other liabilities | 1 880.00 | 3 403.00 | | 1 880.00 |
EC TOTAL (IV) | 865 092.00 | 951 262.00 | | 865 092.00 |
EE Grand total (I to V) | 1 151 831.00 | 1 079 396.00 | | 1 151 831.00 |
EI Including equity loans | 118 841.00 | | | 118 841.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 399 949.00 | | 399 949.00 | 399 949.00 |
FJ Net sales | 399 949.00 | | 399 949.00 | 399 949.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 399 950.00 | |
FW Other purchases and external expenses | | | 37 099.00 | |
FX Taxes, duties, and similar payments | | | 9 260.00 | |
FY Salaries and Wages | | | 239 386.00 | |
FZ Social Security Contributions | | | 88 540.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 169.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 377 459.00 | |
GG - OPERATING RESULT (I - II) | | | 22 490.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 147 000.00 | |
GP Total financial income (V) | | | 147 000.00 | |
GR Interest and similar expenses | | | 10 885.00 | |
GU Total financial expenses (VI) | | | 10 885.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 136 115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 158 605.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 546 950.00 | 244 001.00 | | 546 950.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 388 345.00 | 136 567.00 | | 388 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 158 605.00 | 107 434.00 | | 158 605.00 |
| |
| 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 | 1 035 857.00 | | 299 298.00 | 1 035 857.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 15 847.00 | | | 15 847.00 |
I3 DECREASES Total Financial Fixed Assets | | 300 000.00 | 1 019 308.00 | |
I4 DECREASES Grand Total | | 300 000.00 | 1 035 155.00 | |
IN DECREASES Start-up, development, or research expenses | | | 15 847.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 020 010.00 | | 299 298.00 | 1 020 010.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 649.00 | 3 169.00 | | 2 649.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 649.00 | 3 169.00 | | 2 649.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 38 610.00 | 14 040.00 | 24 570.00 | 38 610.00 |
8B Suppliers and Related Accounts | 3 104.00 | 3 104.00 | | 3 104.00 |
8C Staff and Related Accounts | 31 252.00 | 31 252.00 | | 31 252.00 |
8D Social Security and Other Social Organizations | 22 281.00 | 22 281.00 | | 22 281.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 880.00 | 1 880.00 | | 1 880.00 |
UT Other financial assets | 99 558.00 | | | 99 558.00 |
UX Other trade receivables | 49 067.00 | | | 49 067.00 |
VB VAT | 941.00 | | | 941.00 |
VH Loans with a maturity of more than one year at origin | 666 970.00 | 122 807.00 | 499 627.00 | 666 970.00 |
VI Group and Associates | 80 231.00 | 80 231.00 | | 80 231.00 |
VM Income taxes | 1 158.00 | | | 1 158.00 |
VN Other taxes, similar payments | 4 513.00 | | | 4 513.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 353.00 | 5 353.00 | | 5 353.00 |
VS Prepaid expenses | 475.00 | | | 475.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 155 712.00 | 56 154.00 | 99 558.00 | 155 712.00 |
VW VAT | 15 411.00 | 15 411.00 | | 15 411.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 865 092.00 | 296 359.00 | 524 197.00 | 865 092.00 |
