| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 303 910.00 | 202 799.00 | 101 111.00 | 303 910.00 |
BJ TOTAL (I) | 6 931 950.00 | 202 799.00 | 6 729 151.00 | 6 931 950.00 |
BX Customers and related accounts | 16 009.00 | | 16 009.00 | 16 009.00 |
BZ Other receivables | 1 033 680.00 | | 1 033 680.00 | 1 033 680.00 |
CF Cash and cash equivalents | 27 409.00 | | 27 409.00 | 27 409.00 |
CJ TOTAL (II) | 1 077 098.00 | | 1 077 098.00 | 1 077 098.00 |
CO Grand total (0 to V) | 8 031 348.00 | 202 799.00 | 7 828 548.00 | 8 031 348.00 |
CU Other investments | 6 628 040.00 | | 6 628 040.00 | 6 628 040.00 |
CW Deferred expenses or loan issuance costs | 22 300.00 | | 22 300.00 | 22 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -328 735.00 | -174 657.00 | | -328 735.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -87 566.00 | -154 078.00 | | -87 566.00 |
DL TOTAL (I) | -366 301.00 | -278 735.00 | | -366 301.00 |
DU Loans and Debts from Credit Institutions (3) | 1 105 803.00 | 1 387 089.00 | | 1 105 803.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 064 420.00 | 6 913 496.00 | | 7 064 420.00 |
DX Trade payables and related accounts | 21 309.00 | 4 326.00 | | 21 309.00 |
DY Tax and social security liabilities | 2 668.00 | | | 2 668.00 |
EA Other liabilities | 650.00 | 500.00 | | 650.00 |
EC TOTAL (IV) | 8 194 850.00 | 8 305 411.00 | | 8 194 850.00 |
EE Grand total (I to V) | 7 828 548.00 | 8 026 676.00 | | 7 828 548.00 |
EG Accrued income and payables due within one year | 313 054.00 | 7 199 607.00 | | 313 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 341.00 | | 13 341.00 | 13 341.00 |
FJ Net sales | 13 341.00 | | 13 342.00 | 13 341.00 |
FR Total operating income (I) | | | 13 341.00 | |
FW Other purchases and external expenses | | | 18 395.00 | |
FX Taxes, duties, and similar payments | | | 111.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 66 864.00 | |
GF Total Operating Expenses (II) | | | 85 370.00 | |
GG - OPERATING RESULT (I - II) | | | -72 029.00 | |
GP Total financial income (V) | | | 70 029.00 | |
GU Total financial expenses (VI) | | | 85 566.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 537.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -87 566.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 83 370.00 | 11 604.00 | | 83 370.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 170 936.00 | 165 682.00 | | 170 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -87 566.00 | -154 078.00 | | -87 566.00 |
| |
| 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 | 6 931 950.00 | | | 6 931 950.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 303 910.00 | | | 303 910.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 628 040.00 | |
I4 DECREASES Grand Total | | | 6 931 950.00 | |
IN DECREASES Start-up, development, or research expenses | | | 303 910.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 628 040.00 | | | 6 628 040.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 142 017.00 | 60 782.00 | | 142 017.00 |
CY DEPRECIATION Start-up, development, or research expenses | 142 017.00 | 60 782.00 | | 142 017.00 |
| |
| 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 | 1 520.00 | 1 520.00 | | 1 520.00 |
8B Suppliers and Related Accounts | 21 309.00 | 21 309.00 | | 21 309.00 |
8K Other liabilities (including liabilities related to repo transactions) | 650.00 | 650.00 | | 650.00 |
UX Other trade receivables | 16 009.00 | 16 009.00 | | 16 009.00 |
VB VAT | 3 575.00 | 3 575.00 | | 3 575.00 |
VC Group and associates | 1 030 105.00 | 1 030 105.00 | | 1 030 105.00 |
VH Loans with a maturity of more than one year at origin | 1 105 803.00 | 286 906.00 | 818 897.00 | 1 105 803.00 |
VI Group and Associates | 7 062 899.00 | | 7 062 899.00 | 7 062 899.00 |
VK Loans repaid during the year | 281 286.00 | | | 281 286.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 049 689.00 | 1 049 689.00 | | 1 049 689.00 |
VW VAT | 2 668.00 | 2 668.00 | | 2 668.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 194 850.00 | 313 054.00 | 7 881 796.00 | 8 194 850.00 |
