| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 16 166.00 | 933.00 | 15 233.00 | 16 166.00 |
BJ TOTAL (I) | 3 566 166.00 | 355 933.00 | 3 210 233.00 | 3 566 166.00 |
BX Customers and related accounts | 49 262.00 | | 49 262.00 | 49 262.00 |
BZ Other receivables | 370 575.00 | | 370 575.00 | 370 575.00 |
CF Cash and cash equivalents | 12 652.00 | | 12 652.00 | 12 652.00 |
CH Prepaid expenses | 854.00 | | 854.00 | 854.00 |
CJ TOTAL (II) | 433 343.00 | | 433 343.00 | 433 343.00 |
CO Grand total (0 to V) | 3 999 508.00 | 355 933.00 | 3 643 575.00 | 3 999 508.00 |
CS Evaluated investments - equity method | 3 550 000.00 | 355 000.00 | 3 195 000.00 | 3 550 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DB Share, merger, contribution premiums, etc. | 995 000.00 | 995 000.00 | | 995 000.00 |
DD Legal reserve (1) | 600.00 | 100.00 | | 600.00 |
DG Other reserves | 311 895.00 | | | 311 895.00 |
DH Retained earnings | | 187 072.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -82 060.00 | 125 322.00 | | -82 060.00 |
DK Regulated provisions | 12 008.00 | 9 008.00 | | 12 008.00 |
DL TOTAL (I) | 1 243 443.00 | 1 322 503.00 | | 1 243 443.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 166 300.00 | 2 486 585.00 | | 2 166 300.00 |
DX Trade payables and related accounts | 46 055.00 | 41 295.00 | | 46 055.00 |
DY Tax and social security liabilities | 87 778.00 | 45 637.00 | | 87 778.00 |
DZ Fixed asset liabilities and related accounts | 100 000.00 | 100 000.00 | | 100 000.00 |
EA Other liabilities | | 3 320.00 | | |
EB Prepaid income (2) | | 4 652.00 | | |
EC TOTAL (IV) | 2 400 132.00 | 2 681 489.00 | | 2 400 132.00 |
EE Grand total (I to V) | 3 643 575.00 | 4 003 992.00 | | 3 643 575.00 |
EI Including equity loans | 2 166 300.00 | | | 2 166 300.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 204 737.00 | |
FJ Net sales | | | 204 737.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 85 752.00 | |
FQ Other income | | | 34.00 | |
FR Total operating income (I) | | | 290 523.00 | |
FW Other purchases and external expenses | | | 96 536.00 | |
FX Taxes, duties, and similar payments | | | 2 532.00 | |
FY Salaries and Wages | | | 134 102.00 | |
FZ Social Security Contributions | | | 42 620.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 233.00 | |
GF Total Operating Expenses (II) | | | 276 023.00 | |
GG - OPERATING RESULT (I - II) | | | 14 500.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 000.00 | |
GP Total financial income (V) | | | 400 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 355 000.00 | |
GR Interest and similar expenses | | | 11 612.00 | |
GU Total financial expenses (VI) | | | 366 612.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 388.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 888.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 304 029.00 | 101 717.00 | | 304 029.00 |
HD Total exceptional income (VII) | 304 029.00 | 101 717.00 | | 304 029.00 |
HE Exceptional expenses on management operations | 401 717.00 | 200 000.00 | | 401 717.00 |
HG Exceptional depreciation and provisions | 3 000.00 | 3 000.00 | | 3 000.00 |
HH Total exceptional expenses (VIII) | 404 717.00 | 203 000.00 | | 404 717.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -100 688.00 | -101 283.00 | | -100 688.00 |
HK Income tax | 29 260.00 | 4 900.00 | | 29 260.00 |
HL TOTAL REVENUE (I + III + V + VII) | 994 552.00 | 593 649.00 | | 994 552.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 076 612.00 | 468 326.00 | | 1 076 612.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -82 060.00 | 125 322.00 | | -82 060.00 |
| |
| 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 | 3 216 166.00 | | 350 000.00 | 3 216 166.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 16 166.00 | | | 16 166.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 550 000.00 | |
I4 DECREASES Grand Total | | | 3 566 166.00 | |
IO DECREASES Total including other intangible assets | | | 16 166.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 200 000.00 | | 350 000.00 | 3 200 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 700.00 | 233.00 | | 700.00 |
CY DEPRECIATION Start-up, development, or research expenses | 700.00 | 233.00 | | 700.00 |
| |
| 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 | 46 055.00 | 46 055.00 | | 46 055.00 |
8D Social Security and Other Social Organizations | 87 778.00 | 87 778.00 | | 87 778.00 |
8J Fixed Asset Liabilities and Related Accounts | 100 000.00 | 100 000.00 | | 100 000.00 |
UX Other trade receivables | 49 262.00 | 49 262.00 | | 49 262.00 |
VB VAT | 3 870.00 | 3 870.00 | | 3 870.00 |
VC Group and associates | 366 704.00 | 366 704.00 | | 366 704.00 |
VI Group and Associates | 2 166 300.00 | 2 166 300.00 | | 2 166 300.00 |
VS Prepaid expenses | 854.00 | 854.00 | | 854.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 420 691.00 | 420 691.00 | | 420 691.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 400 132.00 | 2 400 132.00 | | 2 400 132.00 |
