| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 15 847.00 | 8 988.00 | 6 858.00 | 15 847.00 |
AT Other tangible assets | 524.00 | 68.00 | 457.00 | 524.00 |
BH Other financial assets | 99 558.00 | | 99 558.00 | 99 558.00 |
BJ TOTAL (I) | 1 035 679.00 | 9 056.00 | 1 026 623.00 | 1 035 679.00 |
BX Customers and related accounts | 100 897.00 | | 100 897.00 | 100 897.00 |
BZ Other receivables | 7 973.00 | | 7 973.00 | 7 973.00 |
CF Cash and cash equivalents | 92 647.00 | | 92 647.00 | 92 647.00 |
CH Prepaid expenses | 555.00 | | 555.00 | 555.00 |
CJ TOTAL (II) | 202 073.00 | | 202 073.00 | 202 073.00 |
CO Grand total (0 to V) | 1 237 751.00 | 9 056.00 | 1 228 696.00 | 1 237 751.00 |
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 | 230 000.00 | 72 000.00 | | 230 000.00 |
DH Retained earnings | 639.00 | 34.00 | | 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 374.00 | 158 605.00 | | 149 374.00 |
DL TOTAL (I) | 436 113.00 | 286 739.00 | | 436 113.00 |
DU Loans and Debts from Credit Institutions (3) | 546 026.00 | 666 970.00 | | 546 026.00 |
DV Miscellaneous Loans and Financial Debts (4) | 104 801.00 | 118 841.00 | | 104 801.00 |
DX Trade payables and related accounts | 3 880.00 | 3 104.00 | | 3 880.00 |
DY Tax and social security liabilities | 105 060.00 | 74 297.00 | | 105 060.00 |
EA Other liabilities | 31 884.00 | 1 880.00 | | 31 884.00 |
EB Prepaid income (2) | 932.00 | | | 932.00 |
EC TOTAL (IV) | 792 583.00 | 865 092.00 | | 792 583.00 |
EE Grand total (I to V) | 1 228 696.00 | 1 151 831.00 | | 1 228 696.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 438 874.00 | | 438 874.00 | 438 874.00 |
FJ Net sales | 438 874.00 | | 438 874.00 | 438 874.00 |
FR Total operating income (I) | | | 438 876.00 | |
FW Other purchases and external expenses | | | 110 917.00 | |
FX Taxes, duties, and similar payments | | | 6 931.00 | |
FY Salaries and Wages | | | 220 417.00 | |
FZ Social Security Contributions | | | 88 848.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 237.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 430 352.00 | |
GG - OPERATING RESULT (I - II) | | | 8 525.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GP Total financial income (V) | | | 150 000.00 | |
GR Interest and similar expenses | | | 9 151.00 | |
GU Total financial expenses (VI) | | | 9 151.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 140 849.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 149 374.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 588 876.00 | 546 950.00 | | 588 876.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 439 503.00 | 388 345.00 | | 439 503.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 374.00 | 158 605.00 | | 149 374.00 |
| |
| 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 | 1 035 155.00 | | 524.00 | 1 035 155.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 15 847.00 | | | 15 847.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 019 308.00 | |
I4 DECREASES Grand Total | | | 1 035 679.00 | |
IN DECREASES Start-up, development, or research expenses | | | 15 847.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 524.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 524.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 019 308.00 | | | 1 019 308.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 819.00 | 3 237.00 | | 5 819.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 819.00 | 3 169.00 | | 5 819.00 |
QU DEPRECIATION Total Tangible Fixed Assets | | 68.00 | | |
| |
| 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 | 24 570.00 | 14 040.00 | 10 530.00 | 24 570.00 |
8B Suppliers and Related Accounts | 3 880.00 | 3 880.00 | | 3 880.00 |
8C Staff and Related Accounts | 42 002.00 | 42 002.00 | | 42 002.00 |
8D Social Security and Other Social Organizations | 32 783.00 | 32 783.00 | | 32 783.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 884.00 | 31 884.00 | | 31 884.00 |
8L Deferred income | 932.00 | 932.00 | | 932.00 |
UT Other financial assets | 99 558.00 | | 99 558.00 | 99 558.00 |
UX Other trade receivables | 100 897.00 | 100 897.00 | | 100 897.00 |
VB VAT | 773.00 | 773.00 | | 773.00 |
VH Loans with a maturity of more than one year at origin | 546 026.00 | 124 121.00 | 421 905.00 | 546 026.00 |
VI Group and Associates | 80 231.00 | 80 231.00 | | 80 231.00 |
VM Income taxes | 7 200.00 | 7 200.00 | | 7 200.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 806.00 | 4 806.00 | | 4 806.00 |
VS Prepaid expenses | 555.00 | 555.00 | | 555.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 208 984.00 | 109 426.00 | 99 558.00 | 208 984.00 |
VW VAT | 25 469.00 | 25 469.00 | | 25 469.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 792 583.00 | 360 148.00 | 432 435.00 | 792 583.00 |
