| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 15 771.00 | 13 633.00 | 2 138.00 | 15 771.00 |
BJ TOTAL (I) | 217 233.00 | 13 633.00 | 203 599.00 | 217 233.00 |
BX Customers and related accounts | 483.00 | | 483.00 | 483.00 |
BZ Other receivables | 125 824.00 | | 125 824.00 | 125 824.00 |
CF Cash and cash equivalents | 381 037.00 | | 381 037.00 | 381 037.00 |
CH Prepaid expenses | 5 475.00 | | 5 475.00 | 5 475.00 |
CJ TOTAL (II) | 512 819.00 | | 512 819.00 | 512 819.00 |
CO Grand total (0 to V) | 730 051.00 | 13 633.00 | 716 418.00 | 730 051.00 |
CU Other investments | 201 462.00 | | 201 462.00 | 201 462.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 324 187.00 | 317 006.00 | | 324 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 346 434.00 | 7 181.00 | | 346 434.00 |
DL TOTAL (I) | 687 122.00 | 340 687.00 | | 687 122.00 |
DU Loans and Debts from Credit Institutions (3) | 150.00 | 139.00 | | 150.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 777.00 | | |
DX Trade payables and related accounts | 5 070.00 | 3 810.00 | | 5 070.00 |
DY Tax and social security liabilities | 24 076.00 | 14 367.00 | | 24 076.00 |
EC TOTAL (IV) | 29 297.00 | 22 094.00 | | 29 297.00 |
EE Grand total (I to V) | 716 418.00 | 362 781.00 | | 716 418.00 |
EG Accrued income and payables due within one year | 29 297.00 | 22 094.00 | | 29 297.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 150.00 | 139.00 | | 150.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 403.00 | | 14 403.00 | 14 403.00 |
FJ Net sales | 14 403.00 | | 14 403.00 | 14 403.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 041.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 22 444.00 | |
FV Inventory change (raw materials and supplies) | | | -5.00 | |
FW Other purchases and external expenses | | | 44 122.00 | |
FX Taxes, duties, and similar payments | | | 4 243.00 | |
FY Salaries and Wages | | | 72 942.00 | |
FZ Social Security Contributions | | | 1.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 500.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1.00 | |
GF Total Operating Expenses (II) | | | 122 807.00 | |
GG - OPERATING RESULT (I - II) | | | -100 363.00 | |
GI Supported loss or transferred profit (IV) | | | 764.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 493 440.00 | |
GP Total financial income (V) | | | 493 440.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 493 440.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 392 313.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 041.00 | | | 8 041.00 |
HB Exceptional income from capital transactions | 36 300.00 | | | 36 300.00 |
HD Total exceptional income (VII) | 36 300.00 | | | 36 300.00 |
HE Exceptional expenses on management operations | -50.00 | 3 088.00 | | -50.00 |
HF Exceptional expenses on capital transactions | 84 028.00 | | | 84 028.00 |
HH Total exceptional expenses (VIII) | 83 978.00 | 3 088.00 | | 83 978.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -47 678.00 | -3 088.00 | | -47 678.00 |
HK Income tax | -1 800.00 | 4 044.00 | | -1 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 552 184.00 | 173 001.00 | | 552 184.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 205 749.00 | 165 820.00 | | 205 749.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 346 434.00 | 7 181.00 | | 346 434.00 |
| |
| 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 | 294 261.00 | | 7 000.00 | 294 261.00 |
I3 DECREASES Total Financial Fixed Assets | | 84 028.00 | 201 462.00 | |
I4 DECREASES Grand Total | | 84 028.00 | 217 233.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 771.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 771.00 | | | 15 771.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 278 490.00 | | 7 000.00 | 278 490.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 133.00 | 1 500.00 | | 12 133.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 133.00 | 1 500.00 | | 12 133.00 |
| |
| 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 | 5 070.00 | 5 070.00 | | 5 070.00 |
8C Staff and Related Accounts | 20 334.00 | 20 334.00 | | 20 334.00 |
UX Other trade receivables | 483.00 | 483.00 | | 483.00 |
UY Staff and related accounts | 3 966.00 | 3 966.00 | | 3 966.00 |
VB VAT | 2 883.00 | 2 883.00 | | 2 883.00 |
VC Group and associates | 34 291.00 | 34 291.00 | | 34 291.00 |
VG Loans with a maturity of up to one year at origin | 150.00 | 150.00 | | 150.00 |
VM Income taxes | 5 844.00 | 5 844.00 | | 5 844.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 719.00 | 2 719.00 | | 2 719.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 78 840.00 | 78 840.00 | | 78 840.00 |
VS Prepaid expenses | 5 475.00 | 5 475.00 | | 5 475.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 131 782.00 | 131 782.00 | | 131 782.00 |
VW VAT | 1 023.00 | 1 023.00 | | 1 023.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 297.00 | 29 297.00 | | 29 297.00 |
