| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 462.00 | 7 462.00 | | 7 462.00 |
AR Technical installations, industrial equipment and tools | 12 501.00 | 12 501.00 | | 12 501.00 |
BJ TOTAL (I) | 19 963.00 | 19 963.00 | | 19 963.00 |
BN Goods in progress | 347 835.00 | | 347 835.00 | 347 835.00 |
BT Goods | 148 226.00 | | 148 226.00 | 148 226.00 |
BZ Other receivables | 62 775.00 | | 62 775.00 | 62 775.00 |
CD Marketable securities | 300 000.00 | | 300 000.00 | 300 000.00 |
CF Cash and cash equivalents | 409 873.00 | | 409 873.00 | 409 873.00 |
CJ TOTAL (II) | 1 268 709.00 | | 1 268 709.00 | 1 268 709.00 |
CO Grand total (0 to V) | 1 288 672.00 | 19 963.00 | 1 268 709.00 | 1 288 672.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 195 200.00 | | | 195 200.00 |
DB Share, merger, contribution premiums, etc. | 510 895.00 | | | 510 895.00 |
DD Legal reserve (1) | 19 520.00 | | | 19 520.00 |
DH Retained earnings | 523 254.00 | | | 523 254.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 978.00 | | | -7 978.00 |
DL TOTAL (I) | 1 240 892.00 | | | 1 240 892.00 |
DV Miscellaneous Loans and Financial Debts (4) | 986.00 | | | 986.00 |
DX Trade payables and related accounts | 26 471.00 | | | 26 471.00 |
EA Other liabilities | 360.00 | | | 360.00 |
EC TOTAL (IV) | 27 817.00 | | | 27 817.00 |
EE Grand total (I to V) | 1 268 709.00 | | | 1 268 709.00 |
EG Accrued income and payables due within one year | 27 817.00 | | | 27 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 296.00 | |
FX Taxes, duties, and similar payments | | | 1 198.00 | |
GF Total Operating Expenses (II) | | | 8 494.00 | |
GG - OPERATING RESULT (I - II) | | | -8 494.00 | |
GL Other interest and similar income | | | 517.00 | |
GP Total financial income (V) | | | 517.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 517.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 978.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 517.00 | | | 517.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 494.00 | | | 8 494.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 978.00 | | | -7 978.00 |
| |
| 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 | 19 963.00 | | | 19 963.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 462.00 | | | 7 462.00 |
I4 DECREASES Grand Total | | | 19 963.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 462.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 501.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 501.00 | | | 12 501.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 963.00 | | | 19 963.00 |
CY DEPRECIATION Start-up, development, or research expenses | 7 462.00 | | | 7 462.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 501.00 | | | 12 501.00 |
| |
| 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 | 26 471.00 | 26 471.00 | | 26 471.00 |
8K Other liabilities (including liabilities related to repo transactions) | 360.00 | 360.00 | | 360.00 |
VB VAT | 32 881.00 | 32 881.00 | | 32 881.00 |
VI Group and Associates | 986.00 | 986.00 | | 986.00 |
VM Income taxes | 10 004.00 | 10 004.00 | | 10 004.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 891.00 | 19 891.00 | | 19 891.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 775.00 | 62 775.00 | | 62 775.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 817.00 | 27 817.00 | | 27 817.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 589.00 | | | 589.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 48.00 | | | 48.00 |
ST Other accounts | 7 248.00 | | | 7 248.00 |
YW Business tax | 609.00 | | | 609.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 198.00 | | | 1 198.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 296.00 | | | 7 296.00 |
