| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 31 898.00 | 31 898.00 | | 31 898.00 |
BD Other fixed assets | 306 061.00 | | 306 061.00 | 306 061.00 |
BJ TOTAL (I) | 344 559.00 | 31 898.00 | 312 661.00 | 344 559.00 |
BX Customers and related accounts | 21 706.00 | | 21 706.00 | 21 706.00 |
BZ Other receivables | 1 313 979.00 | 410 070.00 | 903 909.00 | 1 313 979.00 |
CD Marketable securities | 442 200.00 | | 442 200.00 | 442 200.00 |
CF Cash and cash equivalents | 384 079.00 | | 384 079.00 | 384 079.00 |
CH Prepaid expenses | 108.00 | | 108.00 | 108.00 |
CJ TOTAL (II) | 2 162 073.00 | 410 070.00 | 1 752 003.00 | 2 162 073.00 |
CO Grand total (0 to V) | 2 506 632.00 | 441 968.00 | 2 064 664.00 | 2 506 632.00 |
CU Other investments | 6 600.00 | | 6 600.00 | 6 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 740.00 | 8 740.00 | | 8 740.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 1 824 323.00 | 1 824 323.00 | | 1 824 323.00 |
DH Retained earnings | -132 953.00 | -568 422.00 | | -132 953.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 175 713.00 | 435 470.00 | | 175 713.00 |
DL TOTAL (I) | 1 876 823.00 | 1 701 110.00 | | 1 876 823.00 |
DU Loans and Debts from Credit Institutions (3) | 101.00 | 16 580.00 | | 101.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 664 421.00 | | |
DX Trade payables and related accounts | 3 240.00 | 4 020.00 | | 3 240.00 |
DY Tax and social security liabilities | 162 794.00 | 8 951.00 | | 162 794.00 |
EA Other liabilities | 21 706.00 | 996.00 | | 21 706.00 |
EC TOTAL (IV) | 187 841.00 | 694 969.00 | | 187 841.00 |
EE Grand total (I to V) | 2 064 664.00 | 2 396 079.00 | | 2 064 664.00 |
EG Accrued income and payables due within one year | 187 841.00 | 694 969.00 | | 187 841.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 26 910.00 | |
FX Taxes, duties, and similar payments | | | 1 679.00 | |
FY Salaries and Wages | | | 2 898.00 | |
GB Operating Expenses - Provisions | | | 410 070.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 441 558.00 | |
GG - OPERATING RESULT (I - II) | | | -441 558.00 | |
GP Total financial income (V) | | | 210 251.00 | |
GU Total financial expenses (VI) | | | 164.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 210 086.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -231 471.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 640 000.00 | | | 640 000.00 |
HH Total exceptional expenses (VIII) | 75 000.00 | 3 576.00 | | 75 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 565 000.00 | -3 576.00 | | 565 000.00 |
HK Income tax | 157 816.00 | | | 157 816.00 |
HL TOTAL REVENUE (I + III + V + VII) | 850 252.00 | 470 632.00 | | 850 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 674 538.00 | 35 163.00 | | 674 538.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 175 713.00 | 435 469.00 | | 175 713.00 |
| |
| 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 | 419 559.00 | | | 419 559.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 31 898.00 | | | 31 898.00 |
I3 DECREASES Total Financial Fixed Assets | | 75 000.00 | 312 661.00 | |
I4 DECREASES Grand Total | | 75 000.00 | 344 559.00 | |
IN DECREASES Start-up, development, or research expenses | | | 31 898.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 387 661.00 | | | 387 661.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 898.00 | | | 31 898.00 |
CY DEPRECIATION Start-up, development, or research expenses | 31 898.00 | | | 31 898.00 |
| |
| 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 | 3 240.00 | 3 240.00 | | 3 240.00 |
8D Social Security and Other Social Organizations | 162 794.00 | 162 794.00 | | 162 794.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 706.00 | 21 706.00 | | 21 706.00 |
UX Other trade receivables | 21 706.00 | 21 706.00 | | 21 706.00 |
VG Loans with a maturity of up to one year at origin | 101.00 | 101.00 | | 101.00 |
VK Loans repaid during the year | 16 473.00 | | | 16 473.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 313 979.00 | 1 313 979.00 | | 1 313 979.00 |
VS Prepaid expenses | 108.00 | 108.00 | | 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 335 793.00 | 1 335 793.00 | | 1 335 793.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 187 841.00 | 187 841.00 | | 187 841.00 |
