| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 85 868.00 | 59 709.00 | 26 159.00 | 85 868.00 |
BH Other financial assets | 14 250.00 | | 14 250.00 | 14 250.00 |
BJ TOTAL (I) | 1 620 118.00 | 59 709.00 | 1 560 409.00 | 1 620 118.00 |
BX Customers and related accounts | 16 298.00 | | 16 298.00 | 16 298.00 |
BZ Other receivables | 112 162.00 | | 112 162.00 | 112 162.00 |
CF Cash and cash equivalents | 2 034.00 | | 2 034.00 | 2 034.00 |
CJ TOTAL (II) | 130 494.00 | | 130 494.00 | 130 494.00 |
CO Grand total (0 to V) | 1 750 613.00 | 59 709.00 | 1 690 904.00 | 1 750 613.00 |
CP Shares due in less than one year | 14 250.00 | | | 14 250.00 |
CU Other investments | 1 520 000.00 | | 1 520 000.00 | 1 520 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 185 000.00 | 185 000.00 | | 185 000.00 |
DD Legal reserve (1) | 19 232.00 | 11 656.00 | | 19 232.00 |
DG Other reserves | 205 396.00 | | | 205 396.00 |
DH Retained earnings | | 121 455.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 895.00 | 151 517.00 | | 54 895.00 |
DL TOTAL (I) | 464 523.00 | 469 627.00 | | 464 523.00 |
DS Convertible Bond Issues | 21 375.00 | 6 375.00 | | 21 375.00 |
DT Other Bond Issues | 300 000.00 | 300 000.00 | | 300 000.00 |
DU Loans and Debts from Credit Institutions (3) | 607 340.00 | 756 547.00 | | 607 340.00 |
DV Miscellaneous Loans and Financial Debts (4) | 240 586.00 | 99 289.00 | | 240 586.00 |
DX Trade payables and related accounts | 8 544.00 | 4 119.00 | | 8 544.00 |
DY Tax and social security liabilities | 28 299.00 | 57 773.00 | | 28 299.00 |
EA Other liabilities | 20 237.00 | | | 20 237.00 |
EC TOTAL (IV) | 1 226 381.00 | 1 224 103.00 | | 1 226 381.00 |
EE Grand total (I to V) | 1 690 904.00 | 1 693 730.00 | | 1 690 904.00 |
EG Accrued income and payables due within one year | 470 170.00 | 318 200.00 | | 470 170.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 40.00 | | | 40.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 136 718.00 | | 136 718.00 | 136 718.00 |
FJ Net sales | 136 718.00 | | 136 718.00 | 136 718.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 540.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 143 259.00 | |
FW Other purchases and external expenses | | | 8 789.00 | |
FX Taxes, duties, and similar payments | | | 1 326.00 | |
FY Salaries and Wages | | | 93 555.00 | |
FZ Social Security Contributions | | | 40 206.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 174.00 | |
GF Total Operating Expenses (II) | | | 161 050.00 | |
GG - OPERATING RESULT (I - II) | | | -17 791.00 | |
GK Income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | 1 637.00 | |
GP Total financial income (V) | | | 101 637.00 | |
GR Interest and similar expenses | | | 28 950.00 | |
GU Total financial expenses (VI) | | | 28 950.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 72 686.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 895.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 540.00 | 3 270.00 | | 6 540.00 |
HL TOTAL REVENUE (I + III + V + VII) | 244 895.00 | 336 119.00 | | 244 895.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 190 000.00 | 184 603.00 | | 190 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 895.00 | 151 517.00 | | 54 895.00 |
| |
| 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 | 1 570 118.00 | | 50 000.00 | 1 570 118.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 85 868.00 | | | 85 868.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 534 250.00 | |
I4 DECREASES Grand Total | | | 1 620 118.00 | |
IN DECREASES Start-up, development, or research expenses | | | 85 868.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 484 250.00 | | 50 000.00 | 1 484 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 535.00 | 17 174.00 | | 42 535.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 535.00 | 17 174.00 | | 42 535.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 21 375.00 | 21 375.00 | | 21 375.00 |
7Z Other gross bonds with a maturity of up to one year | 300 000.00 | | 300 000.00 | 300 000.00 |
8B Suppliers and Related Accounts | 8 544.00 | 8 544.00 | | 8 544.00 |
8D Social Security and Other Social Organizations | 8 906.00 | 8 906.00 | | 8 906.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 237.00 | 20 237.00 | | 20 237.00 |
UT Other financial assets | 14 250.00 | 14 250.00 | | 14 250.00 |
UX Other trade receivables | 16 298.00 | 16 298.00 | | 16 298.00 |
VB VAT | 2 262.00 | 2 262.00 | | 2 262.00 |
VC Group and associates | 109 901.00 | 109 901.00 | | 109 901.00 |
VG Loans with a maturity of up to one year at origin | 1 437.00 | 1 437.00 | | 1 437.00 |
VH Loans with a maturity of more than one year at origin | 605 903.00 | 149 692.00 | 456 211.00 | 605 903.00 |
VI Group and Associates | 258 586.00 | 258 586.00 | | 258 586.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 306.00 | 1 306.00 | | 1 306.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 142 711.00 | 142 711.00 | | 142 711.00 |
VW VAT | 87.00 | 87.00 | | 87.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 226 381.00 | 470 170.00 | 756 211.00 | 1 226 381.00 |
