| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 19 314.00 | 19 314.00 | | 19 314.00 |
AJ Other Intangible Assets | 3 786.00 | 3 786.00 | | 3 786.00 |
AT Other tangible assets | 351 984.00 | 261 655.00 | 90 329.00 | 351 984.00 |
BF Loans | 306 288.00 | | 306 288.00 | 306 288.00 |
BJ TOTAL (I) | 681 372.00 | 284 755.00 | 396 617.00 | 681 372.00 |
BZ Other receivables | 15 793.00 | | 15 793.00 | 15 793.00 |
CF Cash and cash equivalents | 119 914.00 | | 119 914.00 | 119 914.00 |
CJ TOTAL (II) | 135 707.00 | | 135 707.00 | 135 707.00 |
CO Grand total (0 to V) | 817 079.00 | 284 755.00 | 532 324.00 | 817 079.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | 18 715.00 | 14 752.00 | | 18 715.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 502.00 | 3 963.00 | | 1 502.00 |
DL TOTAL (I) | 160 917.00 | 159 415.00 | | 160 917.00 |
DV Miscellaneous Loans and Financial Debts (4) | 341 168.00 | 351 609.00 | | 341 168.00 |
DX Trade payables and related accounts | 2 808.00 | 179 397.00 | | 2 808.00 |
DY Tax and social security liabilities | 1 203.00 | 4 770.00 | | 1 203.00 |
DZ Fixed asset liabilities and related accounts | | 6 178.00 | | |
EA Other liabilities | 26 228.00 | | | 26 228.00 |
EC TOTAL (IV) | 371 407.00 | 541 954.00 | | 371 407.00 |
EE Grand total (I to V) | 532 324.00 | 701 369.00 | | 532 324.00 |
EI Including equity loans | 341 168.00 | | | 341 168.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 468 768.00 | | 468 768.00 | 468 768.00 |
FJ Net sales | 468 768.00 | | 468 768.00 | 468 768.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 34 624.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 503 392.00 | |
FW Other purchases and external expenses | | | 436 651.00 | |
FX Taxes, duties, and similar payments | | | 42 343.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 25 371.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 504 368.00 | |
GG - OPERATING RESULT (I - II) | | | -975.00 | |
GL Other interest and similar income | | | 6 385.00 | |
GP Total financial income (V) | | | 6 385.00 | |
GR Interest and similar expenses | | | 3 366.00 | |
GU Total financial expenses (VI) | | | 3 366.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 019.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 044.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 542.00 | 1 541.00 | | 542.00 |
HL TOTAL REVENUE (I + III + V + VII) | 509 777.00 | 547 986.00 | | 509 777.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 508 276.00 | 544 023.00 | | 508 276.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 502.00 | 3 963.00 | | 1 502.00 |
| |
| 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 | 685 457.00 | | 16 597.00 | 685 457.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 19 314.00 | | | 19 314.00 |
I3 DECREASES Total Financial Fixed Assets | | 20 681.00 | 306 288.00 | |
I4 DECREASES Grand Total | | 20 681.00 | 681 370.00 | |
IN DECREASES Start-up, development, or research expenses | | | 19 314.00 | |
IO DECREASES Total including other intangible assets | | | 3 786.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 351 984.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 786.00 | | | 3 786.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 335 387.00 | | 16 597.00 | 335 387.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 326 969.00 | | | 326 969.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 259 384.00 | 25 371.00 | | 259 384.00 |
CY DEPRECIATION Start-up, development, or research expenses | 19 314.00 | | | 19 314.00 |
PE DEPRECIATION Total including other intangible assets | 3 786.00 | | | 3 786.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 236 284.00 | 25 371.00 | | 236 284.00 |
| |
| 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 | 2 808.00 | 2 808.00 | | 2 808.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 228.00 | 26 228.00 | | 26 228.00 |
UP Loans | 306 288.00 | 21 098.00 | 285 190.00 | 306 288.00 |
VB VAT | 15 793.00 | 15 793.00 | | 15 793.00 |
VI Group and Associates | 341 168.00 | 341 168.00 | | 341 168.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 203.00 | 1 203.00 | | 1 203.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 322 081.00 | 36 891.00 | 285 190.00 | 322 081.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 371 407.00 | 371 407.00 | | 371 407.00 |
