| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 902.00 | 1 902.00 | | 1 902.00 |
AT Other tangible assets | 3 173.00 | 3 173.00 | | 3 173.00 |
BB Receivables related to investments | 23 300.00 | 23 300.00 | | 23 300.00 |
BJ TOTAL (I) | 1 005 371.00 | 28 374.00 | 976 996.00 | 1 005 371.00 |
BX Customers and related accounts | 296 560.00 | | 296 560.00 | 296 560.00 |
BZ Other receivables | 6 736.00 | | 6 736.00 | 6 736.00 |
CF Cash and cash equivalents | 18 087.00 | | 18 087.00 | 18 087.00 |
CH Prepaid expenses | 19 420.00 | | 19 420.00 | 19 420.00 |
CJ TOTAL (II) | 340 804.00 | | 340 804.00 | 340 804.00 |
CO Grand total (0 to V) | 1 346 174.00 | 28 374.00 | 1 317 800.00 | 1 346 174.00 |
CU Other investments | 976 996.00 | | 976 996.00 | 976 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 520.00 | 22 520.00 | | 22 520.00 |
DB Share, merger, contribution premiums, etc. | 265 536.00 | 265 536.00 | | 265 536.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 161 883.00 | 161 883.00 | | 161 883.00 |
DH Retained earnings | 58 063.00 | 96 113.00 | | 58 063.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -68 536.00 | -38 050.00 | | -68 536.00 |
DK Regulated provisions | 12 349.00 | 12 049.00 | | 12 349.00 |
DL TOTAL (I) | 453 815.00 | 522 051.00 | | 453 815.00 |
DV Miscellaneous Loans and Financial Debts (4) | 476 626.00 | 473 082.00 | | 476 626.00 |
DX Trade payables and related accounts | 7 392.00 | 2 880.00 | | 7 392.00 |
DY Tax and social security liabilities | 379 166.00 | 280 386.00 | | 379 166.00 |
DZ Fixed asset liabilities and related accounts | 800.00 | 800.00 | | 800.00 |
EA Other liabilities | | 66 451.00 | | |
EC TOTAL (IV) | 863 985.00 | 823 598.00 | | 863 985.00 |
EE Grand total (I to V) | 1 317 800.00 | 1 345 650.00 | | 1 317 800.00 |
EG Accrued income and payables due within one year | 863 985.00 | 823 598.00 | | 863 985.00 |
EI Including equity loans | 476 626.00 | | | 476 626.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 370 000.00 | | 370 000.00 | 370 000.00 |
FJ Net sales | 370 000.00 | | 370 000.00 | 370 000.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 370 008.00 | |
FW Other purchases and external expenses | | | 8 864.00 | |
FX Taxes, duties, and similar payments | | | 443.00 | |
FY Salaries and Wages | | | 420 782.00 | |
FZ Social Security Contributions | | | 22 000.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 452 089.00 | |
GG - OPERATING RESULT (I - II) | | | -82 081.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 7 194.00 | |
GU Total financial expenses (VI) | | | 7 194.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 194.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -89 275.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 700.00 | | |
HG Exceptional depreciation and provisions | 300.00 | 300.00 | | 300.00 |
HH Total exceptional expenses (VIII) | 300.00 | 1 000.00 | | 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -300.00 | -1 000.00 | | -300.00 |
HK Income tax | -21 039.00 | -9 870.00 | | -21 039.00 |
HL TOTAL REVENUE (I + III + V + VII) | 370 008.00 | 317 500.00 | | 370 008.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 438 544.00 | 355 550.00 | | 438 544.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -68 536.00 | -38 050.00 | | -68 536.00 |
| |
| 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 | 1 005 371.00 | | | 1 005 371.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 902.00 | | | 1 902.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000 296.00 | |
I4 DECREASES Grand Total | | | 1 005 371.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 902.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 173.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 173.00 | | | 3 173.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000 296.00 | | | 1 000 296.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 074.00 | | | 5 074.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 902.00 | | | 1 902.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 173.00 | | | 3 173.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 12 049.00 | 300.00 | | 12 049.00 |
7B Total provisions for depreciation | 23 300.00 | | | 23 300.00 |
7C Grand total | 35 349.00 | 300.00 | | 35 349.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 300.00 | | |
| |
| 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 | 7 392.00 | 7 392.00 | | 7 392.00 |
8C Staff and Related Accounts | 23 183.00 | 23 183.00 | | 23 183.00 |
8D Social Security and Other Social Organizations | 198 421.00 | 198 421.00 | | 198 421.00 |
8E Income Taxes | 52 801.00 | 52 801.00 | | 52 801.00 |
8J Fixed Asset Liabilities and Related Accounts | 800.00 | 800.00 | | 800.00 |
UL Receivables related to investments | 23 300.00 | 23 300.00 | | 23 300.00 |
UX Other trade receivables | 296 560.00 | 296 560.00 | | 296 560.00 |
VB VAT | 6 736.00 | 6 736.00 | | 6 736.00 |
VI Group and Associates | 476 626.00 | 476 626.00 | | 476 626.00 |
VQ Other Taxes, Duties, and Similar Debts | 80.00 | 80.00 | | 80.00 |
VS Prepaid expenses | 19 420.00 | 19 420.00 | | 19 420.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 346 017.00 | 346 017.00 | | 346 017.00 |
VW VAT | 104 681.00 | 104 681.00 | | 104 681.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 863 985.00 | 863 985.00 | | 863 985.00 |
