| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 509.00 | 11 509.00 | | 11 509.00 |
AT Other tangible assets | 1 910.00 | 1 131.00 | 779.00 | 1 910.00 |
BJ TOTAL (I) | 33 459.00 | 12 640.00 | 20 819.00 | 33 459.00 |
CF Cash and cash equivalents | 1 127 612.00 | | 1 127 612.00 | 1 127 612.00 |
CH Prepaid expenses | 314.00 | | 314.00 | 314.00 |
CJ TOTAL (II) | 1 127 926.00 | | 1 127 926.00 | 1 127 926.00 |
CO Grand total (0 to V) | 1 161 385.00 | 12 640.00 | 1 148 744.00 | 1 161 385.00 |
CU Other investments | 20 040.00 | | 20 040.00 | 20 040.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 205 000.00 | 205 000.00 | | 205 000.00 |
DD Legal reserve (1) | 20 500.00 | | | 20 500.00 |
DG Other reserves | 451 230.00 | | | 451 230.00 |
DH Retained earnings | | -10 006.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 448 732.00 | 539 735.00 | | 448 732.00 |
DL TOTAL (I) | 1 125 462.00 | 734 730.00 | | 1 125 462.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1.00 | | |
DX Trade payables and related accounts | 857.00 | 1 601.00 | | 857.00 |
DY Tax and social security liabilities | 22 426.00 | 83.00 | | 22 426.00 |
EA Other liabilities | | 1 100.00 | | |
EC TOTAL (IV) | 23 283.00 | 2 785.00 | | 23 283.00 |
EE Grand total (I to V) | 1 148 744.00 | 737 515.00 | | 1 148 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 621.00 | | 1 621.00 | 1 621.00 |
FJ Net sales | 1 621.00 | | 1 621.00 | 1 621.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 835.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 4 460.00 | |
FW Other purchases and external expenses | | | 17 021.00 | |
FX Taxes, duties, and similar payments | | | 10 439.00 | |
FY Salaries and Wages | | | 92 835.00 | |
FZ Social Security Contributions | | | 35 914.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 477.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 156 691.00 | |
GG - OPERATING RESULT (I - II) | | | -152 231.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 597 463.00 | |
GP Total financial income (V) | | | 597 463.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 597 463.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 445 232.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 100.00 | | | 1 100.00 |
HD Total exceptional income (VII) | 1 100.00 | | | 1 100.00 |
HE Exceptional expenses on management operations | 871.00 | | | 871.00 |
HH Total exceptional expenses (VIII) | 871.00 | | | 871.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 229.00 | | | 229.00 |
HK Income tax | -3 271.00 | | | -3 271.00 |
HL TOTAL REVENUE (I + III + V + VII) | 603 023.00 | 564 850.00 | | 603 023.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 154 291.00 | 25 115.00 | | 154 291.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 448 732.00 | 539 735.00 | | 448 732.00 |
| |
| 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 | 699 800.00 | | 33 459.00 | 699 800.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 11 509.00 | |
I3 DECREASES Total Financial Fixed Assets | | 699 800.00 | 20 040.00 | |
I4 DECREASES Grand Total | | 699 800.00 | 33 459.00 | |
IN DECREASES Start-up, development, or research expenses | | | 11 509.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 910.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 910.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 699 800.00 | | 20 040.00 | 699 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 12 640.00 | | |
PE DEPRECIATION Total including other intangible assets | | 11 509.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 131.00 | | |
| |
| 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 | 857.00 | 857.00 | | 857.00 |
8D Social Security and Other Social Organizations | 11 345.00 | 11 345.00 | | 11 345.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 081.00 | 11 081.00 | | 11 081.00 |
VS Prepaid expenses | 314.00 | 314.00 | | 314.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 314.00 | 314.00 | | 314.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 283.00 | 23 283.00 | | 23 283.00 |
