| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 27 792.00 | 27 792.00 | | 27 792.00 |
BJ TOTAL (I) | 992 272.00 | 27 792.00 | 964 480.00 | 992 272.00 |
BX Customers and related accounts | 160 251.00 | | 160 251.00 | 160 251.00 |
BZ Other receivables | 88 063.00 | | 88 063.00 | 88 063.00 |
CF Cash and cash equivalents | 741.00 | | 741.00 | 741.00 |
CH Prepaid expenses | 1 164.00 | | 1 164.00 | 1 164.00 |
CJ TOTAL (II) | 250 221.00 | | 250 221.00 | 250 221.00 |
CO Grand total (0 to V) | 1 242 493.00 | 27 792.00 | 1 214 701.00 | 1 242 493.00 |
CU Other investments | 964 480.00 | | 964 480.00 | 964 480.00 |
| |
| 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 | 987 317.00 | | | 987 317.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 682.00 | | | 84 682.00 |
DL TOTAL (I) | 1 082 999.00 | | | 1 082 999.00 |
DU Loans and Debts from Credit Institutions (3) | 3 360.00 | | | 3 360.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 179.00 | | | 71 179.00 |
DX Trade payables and related accounts | 15 260.00 | | | 15 260.00 |
DY Tax and social security liabilities | 41 616.00 | | | 41 616.00 |
EA Other liabilities | 283.00 | | | 283.00 |
EC TOTAL (IV) | 131 701.00 | | | 131 701.00 |
EE Grand total (I to V) | 1 214 701.00 | | | 1 214 701.00 |
EG Accrued income and payables due within one year | 131 701.00 | | | 131 701.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 52.00 | | | 52.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 229 243.00 | | 229 243.00 | 229 243.00 |
FJ Net sales | 229 243.00 | | 229 243.00 | 229 243.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 245.00 | |
FR Total operating income (I) | | | 235 488.00 | |
FW Other purchases and external expenses | | | 21 547.00 | |
FX Taxes, duties, and similar payments | | | 1 543.00 | |
FY Salaries and Wages | | | 161 948.00 | |
FZ Social Security Contributions | | | 45 748.00 | |
GF Total Operating Expenses (II) | | | 230 787.00 | |
GG - OPERATING RESULT (I - II) | | | 4 700.00 | |
GI Supported loss or transferred profit (IV) | | | 7 165.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 85 128.00 | |
GL Other interest and similar income | | | 895.00 | |
GP Total financial income (V) | | | 86 023.00 | |
GR Interest and similar expenses | | | 6 721.00 | |
GU Total financial expenses (VI) | | | 6 721.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 79 301.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 76 836.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 245.00 | | | 6 245.00 |
HA Exceptional income from management transactions | 2 966.00 | | | 2 966.00 |
HD Total exceptional income (VII) | 2 966.00 | | | 2 966.00 |
HE Exceptional expenses on management operations | 36.00 | | | 36.00 |
HH Total exceptional expenses (VIII) | 36.00 | | | 36.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 930.00 | | | 2 930.00 |
HK Income tax | -4 915.00 | | | -4 915.00 |
HL TOTAL REVENUE (I + III + V + VII) | 324 478.00 | | | 324 478.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 239 795.00 | | | 239 795.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 682.00 | | | 84 682.00 |
| |
| 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 | 992 272.00 | | | 992 272.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 27 792.00 | | | 27 792.00 |
I3 DECREASES Total Financial Fixed Assets | | | 964 480.00 | |
I4 DECREASES Grand Total | | | 992 272.00 | |
IN DECREASES Start-up, development, or research expenses | | | 27 792.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 964 480.00 | | | 964 480.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 792.00 | | | 27 792.00 |
CY DEPRECIATION Start-up, development, or research expenses | 27 792.00 | | | 27 792.00 |
| |
| 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 | 15 260.00 | 15 260.00 | | 15 260.00 |
8C Staff and Related Accounts | 2 391.00 | 2 391.00 | | 2 391.00 |
8D Social Security and Other Social Organizations | 10 800.00 | 10 800.00 | | 10 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 283.00 | 283.00 | | 283.00 |
UX Other trade receivables | 160 251.00 | 160 251.00 | | 160 251.00 |
UY Staff and related accounts | 408.00 | 408.00 | | 408.00 |
VB VAT | 369.00 | 369.00 | | 369.00 |
VC Group and associates | 28 914.00 | 28 914.00 | | 28 914.00 |
VG Loans with a maturity of up to one year at origin | 52.00 | 52.00 | | 52.00 |
VH Loans with a maturity of more than one year at origin | 3 308.00 | 3 308.00 | | 3 308.00 |
VI Group and Associates | 71 179.00 | 71 179.00 | | 71 179.00 |
VK Loans repaid during the year | 61 754.00 | | | 61 754.00 |
VM Income taxes | 58 072.00 | 58 072.00 | | 58 072.00 |
VQ Other Taxes, Duties, and Similar Debts | 210.00 | 210.00 | | 210.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 299.00 | 299.00 | | 299.00 |
VS Prepaid expenses | 1 164.00 | 1 164.00 | | 1 164.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 249 480.00 | 249 480.00 | | 249 480.00 |
VW VAT | 28 214.00 | 28 214.00 | | 28 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 131 701.00 | 131 701.00 | | 131 701.00 |
