| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 16 759.00 | 16 759.00 | | 16 759.00 |
AF Concessions, Patents and Similar Rights | 950.00 | 950.00 | | 950.00 |
AT Other tangible assets | 14 634.00 | 5 257.00 | 9 377.00 | 14 634.00 |
BJ TOTAL (I) | 913 098.00 | 22 966.00 | 890 132.00 | 913 098.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 356 450.00 | | 356 450.00 | 356 450.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 67 579.00 | | 67 579.00 | 67 579.00 |
CH Prepaid expenses | 409.00 | | 409.00 | 409.00 |
CJ TOTAL (II) | 424 437.00 | | 424 437.00 | 424 437.00 |
CO Grand total (0 to V) | 1 337 535.00 | 22 966.00 | 1 314 569.00 | 1 337 535.00 |
CU Other investments | 880 755.00 | | 880 755.00 | 880 755.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 253 980.00 | 253 980.00 | | 253 980.00 |
DB Share, merger, contribution premiums, etc. | 706 447.00 | 706 447.00 | | 706 447.00 |
DD Legal reserve (1) | 2 319.00 | 2 319.00 | | 2 319.00 |
DH Retained earnings | 43 274.00 | 44 034.00 | | 43 274.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 925.00 | -760.00 | | 5 925.00 |
DL TOTAL (I) | 1 011 945.00 | 1 006 019.00 | | 1 011 945.00 |
DU Loans and Debts from Credit Institutions (3) | 155.00 | 193.00 | | 155.00 |
DV Miscellaneous Loans and Financial Debts (4) | 291 930.00 | 280 455.00 | | 291 930.00 |
DX Trade payables and related accounts | 9 565.00 | 91 142.00 | | 9 565.00 |
DY Tax and social security liabilities | 974.00 | 23 624.00 | | 974.00 |
EC TOTAL (IV) | 302 624.00 | 395 414.00 | | 302 624.00 |
EE Grand total (I to V) | 1 314 569.00 | 1 401 433.00 | | 1 314 569.00 |
EI Including equity loans | 291 930.00 | | | 291 930.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 91 590.00 | | 91 590.00 | 91 590.00 |
FJ Net sales | 91 590.00 | | 91 590.00 | 91 590.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 91 591.00 | |
FW Other purchases and external expenses | | | 75 475.00 | |
FX Taxes, duties, and similar payments | | | -38 918.00 | |
FY Salaries and Wages | | | 39 828.00 | |
FZ Social Security Contributions | | | 14 019.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 808.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 116.00 | |
GF Total Operating Expenses (II) | | | 92 327.00 | |
GG - OPERATING RESULT (I - II) | | | -736.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 32.00 | |
GL Other interest and similar income | | | 387.00 | |
GP Total financial income (V) | | | 419.00 | |
GR Interest and similar expenses | | | 16.00 | |
GU Total financial expenses (VI) | | | 16.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 402.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -334.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 200.00 | | |
HH Total exceptional expenses (VIII) | | 1 200.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 200.00 | | |
HK Income tax | -6 259.00 | -288.00 | | -6 259.00 |
HL TOTAL REVENUE (I + III + V + VII) | 92 010.00 | 267 646.00 | | 92 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 085.00 | 268 406.00 | | 86 085.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 925.00 | -760.00 | | 5 925.00 |
| |
| 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 | 913 098.00 | | | 913 098.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 16 759.00 | | | 16 759.00 |
I3 DECREASES Total Financial Fixed Assets | | | 880 755.00 | |
I4 DECREASES Grand Total | | | 913 098.00 | |
IN DECREASES Start-up, development, or research expenses | | | 16 759.00 | |
IO DECREASES Total including other intangible assets | | | 950.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 634.00 | |
KD ACQUISITIONS Total including other intangible assets | 950.00 | | | 950.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 634.00 | | | 14 634.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 880 755.00 | | | 880 755.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 158.00 | 1 808.00 | | 21 158.00 |
CY DEPRECIATION Start-up, development, or research expenses | 16 759.00 | | | 16 759.00 |
PE DEPRECIATION Total including other intangible assets | 950.00 | | | 950.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 449.00 | 1 808.00 | | 3 449.00 |
| |
| 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 | 9 565.00 | 9 565.00 | | 9 565.00 |
8C Staff and Related Accounts | 460.00 | 460.00 | | 460.00 |
8D Social Security and Other Social Organizations | 514.00 | 514.00 | | 514.00 |
VB VAT | 23 225.00 | 23 225.00 | | 23 225.00 |
VC Group and associates | 40 000.00 | 40 000.00 | | 40 000.00 |
VH Loans with a maturity of more than one year at origin | 155.00 | 155.00 | | 155.00 |
VI Group and Associates | 291 930.00 | 291 930.00 | | 291 930.00 |
VM Income taxes | 293 225.00 | 293 225.00 | | 293 225.00 |
VS Prepaid expenses | 409.00 | 409.00 | | 409.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 356 859.00 | 356 859.00 | | 356 859.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 302 624.00 | 302 624.00 | | 302 624.00 |
