| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 991.00 | 4 991.00 | | 4 991.00 |
AT Other tangible assets | 1 140.00 | 1 140.00 | | 1 140.00 |
BB Receivables related to investments | 1 971.00 | | 1 971.00 | 1 971.00 |
BJ TOTAL (I) | 189 860.00 | 6 131.00 | 183 729.00 | 189 860.00 |
BX Customers and related accounts | 43 200.00 | | 43 200.00 | 43 200.00 |
BZ Other receivables | 925.00 | | 925.00 | 925.00 |
CF Cash and cash equivalents | 33 419.00 | | 33 419.00 | 33 419.00 |
CJ TOTAL (II) | 77 545.00 | | 77 545.00 | 77 545.00 |
CO Grand total (0 to V) | 267 405.00 | 6 131.00 | 261 273.00 | 267 405.00 |
CU Other investments | 181 757.00 | | 181 757.00 | 181 757.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DB Share, merger, contribution premiums, etc. | 56 758.00 | 56 758.00 | | 56 758.00 |
DH Retained earnings | -24 540.00 | -25 332.00 | | -24 540.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 524.00 | 792.00 | | 2 524.00 |
DL TOTAL (I) | 234 742.00 | 232 218.00 | | 234 742.00 |
DV Miscellaneous Loans and Financial Debts (4) | 950.00 | 406.00 | | 950.00 |
DX Trade payables and related accounts | 2 398.00 | 2 315.00 | | 2 398.00 |
DY Tax and social security liabilities | 23 184.00 | 11 498.00 | | 23 184.00 |
EC TOTAL (IV) | 26 532.00 | 14 220.00 | | 26 532.00 |
EE Grand total (I to V) | 261 273.00 | 246 438.00 | | 261 273.00 |
EG Accrued income and payables due within one year | 26 532.00 | 14 220.00 | | 26 532.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 000.00 | | 36 000.00 | 36 000.00 |
FJ Net sales | 36 000.00 | | 36 000.00 | 36 000.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 36 011.00 | |
FW Other purchases and external expenses | | | 5 442.00 | |
FX Taxes, duties, and similar payments | | | 773.00 | |
FY Salaries and Wages | | | 19 095.00 | |
FZ Social Security Contributions | | | 7 780.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 516.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 33 609.00 | |
GG - OPERATING RESULT (I - II) | | | 2 402.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 37.00 | |
GP Total financial income (V) | | | 37.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 439.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 85.00 | 150.00 | | 85.00 |
HD Total exceptional income (VII) | 85.00 | 150.00 | | 85.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 85.00 | 150.00 | | 85.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 133.00 | 30 182.00 | | 36 133.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 609.00 | 29 390.00 | | 33 609.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 524.00 | 792.00 | | 2 524.00 |
| |
| 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 | 189 794.00 | | 21.00 | 189 794.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 991.00 | | | 4 991.00 |
I3 DECREASES Total Financial Fixed Assets | -45.00 | | 183 729.00 | -45.00 |
I4 DECREASES Grand Total | -45.00 | | 189 860.00 | -45.00 |
IN DECREASES Start-up, development, or research expenses | | | 4 991.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 140.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 140.00 | | | 1 140.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 183 663.00 | | 21.00 | 183 663.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 615.00 | 516.00 | | 5 615.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 495.00 | 496.00 | | 4 495.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 120.00 | 20.00 | | 1 120.00 |
| |
| 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 | 2 398.00 | 2 398.00 | | 2 398.00 |
8C Staff and Related Accounts | 10 461.00 | 10 461.00 | | 10 461.00 |
8D Social Security and Other Social Organizations | 5 324.00 | 5 324.00 | | 5 324.00 |
UL Receivables related to investments | 1 971.00 | | 1 971.00 | 1 971.00 |
UX Other trade receivables | 43 200.00 | 43 200.00 | | 43 200.00 |
VB VAT | 925.00 | 925.00 | | 925.00 |
VI Group and Associates | 950.00 | 950.00 | | 950.00 |
VQ Other Taxes, Duties, and Similar Debts | 199.00 | 199.00 | | 199.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 097.00 | 44 125.00 | 1 971.00 | 46 097.00 |
VW VAT | 7 200.00 | 7 200.00 | | 7 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 532.00 | 26 532.00 | | 26 532.00 |
