| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 052.00 | 776.00 | 276.00 | 1 052.00 |
BD Other fixed assets | 30 015.00 | | 30 015.00 | 30 015.00 |
BJ TOTAL (I) | 31 067.00 | 776.00 | 30 291.00 | 31 067.00 |
BZ Other receivables | 282.00 | | 282.00 | 282.00 |
CF Cash and cash equivalents | 307 560.00 | | 307 560.00 | 307 560.00 |
CJ TOTAL (II) | 307 842.00 | | 307 842.00 | 307 842.00 |
CO Grand total (0 to V) | 338 909.00 | 776.00 | 338 133.00 | 338 909.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 143 287.00 | 121 592.00 | | 143 287.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 739.00 | 21 695.00 | | 39 739.00 |
DL TOTAL (I) | 293 026.00 | 253 287.00 | | 293 026.00 |
DU Loans and Debts from Credit Institutions (3) | 22 131.00 | 29 536.00 | | 22 131.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 836.00 | 68 496.00 | | 21 836.00 |
DX Trade payables and related accounts | 1 133.00 | 1 014.00 | | 1 133.00 |
DY Tax and social security liabilities | | 1 534.00 | | |
EA Other liabilities | 6.00 | 6.00 | | 6.00 |
EC TOTAL (IV) | 45 107.00 | 100 586.00 | | 45 107.00 |
EE Grand total (I to V) | 338 133.00 | 353 873.00 | | 338 133.00 |
EG Accrued income and payables due within one year | 30 479.00 | 78 463.00 | | 30 479.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 000.00 | | 6 000.00 | 6 000.00 |
FJ Net sales | 6 000.00 | | 6 000.00 | 6 000.00 |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 6 015.00 | |
FW Other purchases and external expenses | | | 8 444.00 | |
FX Taxes, duties, and similar payments | | | 2 413.00 | |
FY Salaries and Wages | | | 28 832.00 | |
FZ Social Security Contributions | | | 211.00 | |
GF Total Operating Expenses (II) | | | 39 900.00 | |
GG - OPERATING RESULT (I - II) | | | -33 885.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 000.00 | |
GL Other interest and similar income | | | 379.00 | |
GP Total financial income (V) | | | 10 379.00 | |
GR Interest and similar expenses | | | 324.00 | |
GU Total financial expenses (VI) | | | 324.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 055.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 830.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 108 672.00 | | | 108 672.00 |
HD Total exceptional income (VII) | 108 672.00 | | | 108 672.00 |
HE Exceptional expenses on management operations | 45 103.00 | | | 45 103.00 |
HF Exceptional expenses on capital transactions | 45 103.00 | | | 45 103.00 |
HH Total exceptional expenses (VIII) | 45 103.00 | | | 45 103.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 63 569.00 | | | 63 569.00 |
HK Income tax | | 476.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 125 065.00 | 56 001.00 | | 125 065.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 327.00 | 34 306.00 | | 85 327.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 739.00 | 21 695.00 | | 39 739.00 |
| |
| 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 | 46 170.00 | | 30 000.00 | 46 170.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 052.00 | | | 1 052.00 |
I3 DECREASES Total Financial Fixed Assets | | 45 103.00 | 30 015.00 | |
I4 DECREASES Grand Total | | 45 103.00 | 31 067.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 052.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 45 118.00 | | 30 000.00 | 45 118.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 565.00 | 211.00 | | 565.00 |
CY DEPRECIATION Start-up, development, or research expenses | 565.00 | 211.00 | | 565.00 |
| |
| 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 | 1 133.00 | 1 133.00 | | 1 133.00 |
8D Social Security and Other Social Organizations | 21 836.00 | 21 836.00 | | 21 836.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6.00 | 6.00 | | 6.00 |
VB VAT | 282.00 | 282.00 | | 282.00 |
VG Loans with a maturity of up to one year at origin | 8.00 | 8.00 | | 8.00 |
VH Loans with a maturity of more than one year at origin | 22 123.00 | 7 495.00 | 14 628.00 | 22 123.00 |
VK Loans repaid during the year | 7 401.00 | | | 7 401.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 282.00 | 282.00 | | 282.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 107.00 | 30 479.00 | 14 628.00 | 45 107.00 |
