| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 812.00 | 812.00 | | 812.00 |
AT Other tangible assets | 20 734.00 | 20 734.00 | | 20 734.00 |
BJ TOTAL (I) | 704 025.00 | 21 546.00 | 682 479.00 | 704 025.00 |
BZ Other receivables | 332 102.00 | | 332 102.00 | 332 102.00 |
CF Cash and cash equivalents | 3 394.00 | | 3 394.00 | 3 394.00 |
CH Prepaid expenses | 54.00 | | 54.00 | 54.00 |
CJ TOTAL (II) | 335 550.00 | | 335 550.00 | 335 550.00 |
CO Grand total (0 to V) | 1 039 575.00 | 21 545.00 | 1 018 029.00 | 1 039 575.00 |
CU Other investments | 682 479.00 | | 682 479.00 | 682 479.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DB Share, merger, contribution premiums, etc. | 83 648.00 | 83 648.00 | | 83 648.00 |
DD Legal reserve (1) | 500.00 | 182.00 | | 500.00 |
DH Retained earnings | 74 822.00 | 3 477.00 | | 74 822.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 304.00 | 71 663.00 | | -34 304.00 |
DL TOTAL (I) | 129 666.00 | 163 970.00 | | 129 666.00 |
DU Loans and Debts from Credit Institutions (3) | 460 229.00 | 561 611.00 | | 460 229.00 |
DV Miscellaneous Loans and Financial Debts (4) | 376 781.00 | 383 667.00 | | 376 781.00 |
DX Trade payables and related accounts | 13 591.00 | 27 800.00 | | 13 591.00 |
DY Tax and social security liabilities | 32 877.00 | 17 361.00 | | 32 877.00 |
EA Other liabilities | 4 886.00 | 42 347.00 | | 4 886.00 |
EC TOTAL (IV) | 888 364.00 | 1 033 185.00 | | 888 364.00 |
EE Grand total (I to V) | 1 018 029.00 | 1 197 155.00 | | 1 018 029.00 |
EG Accrued income and payables due within one year | 525 263.00 | 575 167.00 | | 525 263.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 24.00 | 66.00 | | 24.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 204 499.00 | | 204 499.00 | 204 499.00 |
FJ Net sales | 204 499.00 | | 204 499.00 | 204 499.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 204 501.00 | |
FW Other purchases and external expenses | | | 40 252.00 | |
FX Taxes, duties, and similar payments | | | 2 206.00 | |
FY Salaries and Wages | | | 140 415.00 | |
FZ Social Security Contributions | | | 54 227.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 41.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 237 150.00 | |
GG - OPERATING RESULT (I - II) | | | -32 649.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 3 274.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 3 281.00 | |
GR Interest and similar expenses | | | 4 936.00 | |
GU Total financial expenses (VI) | | | 4 936.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 655.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 304.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 7 626.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 207 782.00 | 187 203.00 | | 207 782.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 242 086.00 | 115 541.00 | | 242 086.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 304.00 | 71 663.00 | | -34 304.00 |
| |
| 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 | 704 025.00 | | | 704 025.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 812.00 | | | 812.00 |
I3 DECREASES Total Financial Fixed Assets | | | 682 479.00 | |
I4 DECREASES Grand Total | | | 704 025.00 | |
IN DECREASES Start-up, development, or research expenses | | | 812.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 734.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 734.00 | | | 20 734.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 682 479.00 | | | 682 479.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 506.00 | 41.00 | | 21 506.00 |
CY DEPRECIATION Start-up, development, or research expenses | 812.00 | | | 812.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 693.00 | 41.00 | | 20 693.00 |
| |
| 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 | 13 591.00 | 13 591.00 | | 13 591.00 |
8C Staff and Related Accounts | 4 553.00 | 4 553.00 | | 4 553.00 |
8D Social Security and Other Social Organizations | 12 396.00 | 12 396.00 | | 12 396.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 886.00 | 4 886.00 | | 4 886.00 |
VB VAT | 2 719.00 | 2 719.00 | | 2 719.00 |
VC Group and associates | 186 916.00 | 186 916.00 | | 186 916.00 |
VH Loans with a maturity of more than one year at origin | 460 229.00 | 97 967.00 | 362 262.00 | 460 229.00 |
VI Group and Associates | 376 781.00 | 376 781.00 | | 376 781.00 |
VK Loans repaid during the year | 101 165.00 | | | 101 165.00 |
VM Income taxes | 7 968.00 | 7 968.00 | | 7 968.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 720.00 | 1 720.00 | | 1 720.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 134 500.00 | 134 500.00 | | 134 500.00 |
VS Prepaid expenses | 54.00 | 54.00 | | 54.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 332 156.00 | 332 156.00 | | 332 156.00 |
VW VAT | 14 209.00 | 14 209.00 | | 14 209.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 888 364.00 | 526 102.00 | 362 262.00 | 888 364.00 |
