| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 22 365.00 | 22 365.00 | | 22 365.00 |
AT Other tangible assets | 1 407.00 | 1 407.00 | | 1 407.00 |
BD Other fixed assets | 93.00 | | 93.00 | 93.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 544 865.00 | 308 714.00 | 236 151.00 | 544 865.00 |
BX Customers and related accounts | 15 600.00 | | 15 600.00 | 15 600.00 |
BZ Other receivables | 4 090.00 | | 4 090.00 | 4 090.00 |
CF Cash and cash equivalents | 14 917.00 | | 14 917.00 | 14 917.00 |
CH Prepaid expenses | 114.00 | | 114.00 | 114.00 |
CJ TOTAL (II) | 34 721.00 | | 34 721.00 | 34 721.00 |
CO Grand total (0 to V) | 579 586.00 | 308 714.00 | 270 872.00 | 579 586.00 |
CS Evaluated investments - equity method | 520 000.00 | 284 942.00 | 235 058.00 | 520 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 52 000.00 | 52 000.00 | | 52 000.00 |
DD Legal reserve (1) | 5 200.00 | 5 200.00 | | 5 200.00 |
DH Retained earnings | -92 532.00 | -100 009.00 | | -92 532.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 235 638.00 | 7 477.00 | | 235 638.00 |
DL TOTAL (I) | 200 306.00 | -35 332.00 | | 200 306.00 |
DU Loans and Debts from Credit Institutions (3) | 59 086.00 | 57 365.00 | | 59 086.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 307.00 | 38 921.00 | | 2 307.00 |
DX Trade payables and related accounts | 1 374.00 | 1 343.00 | | 1 374.00 |
DY Tax and social security liabilities | 7 798.00 | 15 213.00 | | 7 798.00 |
EC TOTAL (IV) | 70 565.00 | 112 842.00 | | 70 565.00 |
EE Grand total (I to V) | 270 872.00 | 77 510.00 | | 270 872.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 132 000.00 | |
FJ Net sales | | | 132 000.00 | |
FS Purchases of goods (including customs duties) | | | 17 224.00 | |
FW Other purchases and external expenses | | | 17 224.00 | |
FX Taxes, duties, and similar payments | | | 595.00 | |
FY Salaries and Wages | | | 62 000.00 | |
FZ Social Security Contributions | | | 40 643.00 | |
GB Operating Expenses - Provisions | | | 189.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 120 652.00 | |
GG - OPERATING RESULT (I - II) | | | 11 348.00 | |
GP Total financial income (V) | | | 235 059.00 | |
GU Total financial expenses (VI) | | | 1 769.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 233 290.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 244 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 9 000.00 | | | 9 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 000.00 | | | -9 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 367 058.00 | 132 001.00 | | 367 058.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 131 420.00 | 124 524.00 | | 131 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 235 638.00 | 7 477.00 | | 235 638.00 |
| |
| 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 | 544 865.00 | | | 544 865.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 22 365.00 | | | 22 365.00 |
I3 DECREASES Total Financial Fixed Assets | | | 521 093.00 | |
I4 DECREASES Grand Total | | | 544 865.00 | |
IO DECREASES Total including other intangible assets | | | 22 365.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 407.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 407.00 | | | 1 407.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 521 093.00 | | | 521 093.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 584.00 | 189.00 | | 23 584.00 |
CY DEPRECIATION Start-up, development, or research expenses | 22 365.00 | | | 22 365.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 219.00 | 189.00 | | 1 219.00 |
| |
| 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 | 1 374.00 | 1 374.00 | | 1 374.00 |
8D Social Security and Other Social Organizations | 7 798.00 | 7 798.00 | | 7 798.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 500.00 | 1 500.00 | | 1 500.00 |
UT Other financial assets | 1 000.00 | 1 000.00 | | 1 000.00 |
UX Other trade receivables | 15 600.00 | 15 600.00 | | 15 600.00 |
VH Loans with a maturity of more than one year at origin | 59 086.00 | | | 59 086.00 |
VI Group and Associates | 807.00 | 807.00 | | 807.00 |
VJ Loans taken out during the year | 1 720.00 | | | 1 720.00 |
VK Loans repaid during the year | -1.00 | | | -1.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 090.00 | 4 090.00 | | 4 090.00 |
VS Prepaid expenses | 114.00 | 114.00 | | 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 804.00 | 20 804.00 | | 20 804.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 565.00 | 11 479.00 | | 70 565.00 |
