| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 32 545.00 | 18 794.00 | 13 751.00 | 32 545.00 |
BD Other fixed assets | 16.00 | | 16.00 | 16.00 |
BH Other financial assets | 1 125.00 | | 1 125.00 | 1 125.00 |
BJ TOTAL (I) | 367 297.00 | 18 794.00 | 348 502.00 | 367 297.00 |
BX Customers and related accounts | 6 600.00 | | 6 600.00 | 6 600.00 |
BZ Other receivables | 126 196.00 | | 126 196.00 | 126 196.00 |
CF Cash and cash equivalents | 18 689.00 | | 18 689.00 | 18 689.00 |
CH Prepaid expenses | 2 000.00 | | 2 000.00 | 2 000.00 |
CJ TOTAL (II) | 153 485.00 | | 153 485.00 | 153 485.00 |
CO Grand total (0 to V) | 520 782.00 | 18 794.00 | 501 988.00 | 520 782.00 |
CP Shares due in less than one year | 1 125.00 | | | 1 125.00 |
CU Other investments | 333 611.00 | | 333 611.00 | 333 611.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 4 517.00 | | | 4 517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 667.00 | 5 517.00 | | 5 667.00 |
DL TOTAL (I) | 21 184.00 | 15 517.00 | | 21 184.00 |
DU Loans and Debts from Credit Institutions (3) | 170 231.00 | 200 000.00 | | 170 231.00 |
DV Miscellaneous Loans and Financial Debts (4) | 307 155.00 | 372 155.00 | | 307 155.00 |
DX Trade payables and related accounts | 212.00 | 4 635.00 | | 212.00 |
DY Tax and social security liabilities | 3 205.00 | 9 748.00 | | 3 205.00 |
EC TOTAL (IV) | 480 803.00 | 586 537.00 | | 480 803.00 |
EE Grand total (I to V) | 501 988.00 | 602 055.00 | | 501 988.00 |
EG Accrued income and payables due within one year | 340 549.00 | 416 306.00 | | 340 549.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 000.00 | | 61 000.00 | 61 000.00 |
FJ Net sales | 61 000.00 | | 61 000.00 | 61 000.00 |
FR Total operating income (I) | | | 61 000.00 | |
FW Other purchases and external expenses | | | 3 601.00 | |
FX Taxes, duties, and similar payments | | | 279.00 | |
FY Salaries and Wages | | | 40 016.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 848.00 | |
GF Total Operating Expenses (II) | | | 54 745.00 | |
GG - OPERATING RESULT (I - II) | | | 6 256.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 811.00 | |
GP Total financial income (V) | | | 1 811.00 | |
GR Interest and similar expenses | | | 1 400.00 | |
GU Total financial expenses (VI) | | | 1 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 411.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 667.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 000.00 | 974.00 | | 1 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 812.00 | 49 982.00 | | 62 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 145.00 | 44 465.00 | | 57 145.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 667.00 | 5 517.00 | | 5 667.00 |
| |
| 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 | 367 297.00 | | | 367 297.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 32 545.00 | | | 32 545.00 |
I3 DECREASES Total Financial Fixed Assets | | | 334 752.00 | |
I4 DECREASES Grand Total | | | 367 297.00 | |
IN DECREASES Start-up, development, or research expenses | | | 32 545.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 334 752.00 | | | 334 752.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 946.00 | 10 848.00 | | 7 946.00 |
CY DEPRECIATION Start-up, development, or research expenses | 7 946.00 | 10 848.00 | | 7 946.00 |
| |
| 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 | 212.00 | 212.00 | | 212.00 |
8D Social Security and Other Social Organizations | 1 019.00 | 1 019.00 | | 1 019.00 |
8E Income Taxes | 1 000.00 | 1 000.00 | | 1 000.00 |
UT Other financial assets | 1 125.00 | 1 125.00 | | 1 125.00 |
UX Other trade receivables | 6 600.00 | 6 600.00 | | 6 600.00 |
VB VAT | 69.00 | 69.00 | | 69.00 |
VC Group and associates | 126 127.00 | 126 127.00 | | 126 127.00 |
VH Loans with a maturity of more than one year at origin | 170 231.00 | 29 977.00 | 122 021.00 | 170 231.00 |
VI Group and Associates | 307 155.00 | 307 155.00 | | 307 155.00 |
VK Loans repaid during the year | 29 769.00 | | | 29 769.00 |
VQ Other Taxes, Duties, and Similar Debts | 86.00 | 86.00 | | 86.00 |
VS Prepaid expenses | 2 000.00 | 2 000.00 | | 2 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 135 921.00 | 135 921.00 | | 135 921.00 |
VW VAT | 1 100.00 | 1 100.00 | | 1 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 480 803.00 | 340 549.00 | 122 021.00 | 480 803.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | | 327.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 168.00 | 1 820.00 | | 2 168.00 |
ST Other accounts | 1 433.00 | 1 900.00 | | 1 433.00 |
YW Business tax | 279.00 | 150.00 | | 279.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 279.00 | 477.00 | | 279.00 |
YY Amount of VAT collected | 16 190.00 | 5 610.00 | | 16 190.00 |
YZ Total deductible VAT on goods and services | 1 166.00 | 6 966.00 | | 1 166.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 601.00 | 3 720.00 | | 3 601.00 |
