| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 243.00 | 856.00 | 2 387.00 | 3 243.00 |
AT Other tangible assets | 4 000.00 | 140.00 | 3 860.00 | 4 000.00 |
BJ TOTAL (I) | 226 243.00 | 996.00 | 225 247.00 | 226 243.00 |
BX Customers and related accounts | 6 900.00 | | 6 900.00 | 6 900.00 |
BZ Other receivables | 411.00 | | 411.00 | 411.00 |
CF Cash and cash equivalents | 387 900.00 | | 387 900.00 | 387 900.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 395 211.00 | | 395 211.00 | 395 211.00 |
CO Grand total (0 to V) | 621 454.00 | 996.00 | 620 458.00 | 621 454.00 |
CU Other investments | 219 000.00 | | 219 000.00 | 219 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 339 668.00 | 310 478.00 | | 339 668.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 223 565.00 | 29 190.00 | | 223 565.00 |
DL TOTAL (I) | 571 704.00 | 348 138.00 | | 571 704.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 725.00 | 62 714.00 | | 30 725.00 |
DX Trade payables and related accounts | 2 466.00 | 8 016.00 | | 2 466.00 |
DY Tax and social security liabilities | 15 563.00 | 15 562.00 | | 15 563.00 |
EC TOTAL (IV) | 48 754.00 | 86 292.00 | | 48 754.00 |
EE Grand total (I to V) | 620 458.00 | 434 431.00 | | 620 458.00 |
EI Including equity loans | 30 725.00 | | | 30 725.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 120 008.00 | |
FW Other purchases and external expenses | | | 31 218.00 | |
FX Taxes, duties, and similar payments | | | 754.00 | |
FY Salaries and Wages | | | 61 770.00 | |
FZ Social Security Contributions | | | 1 509.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 464.00 | |
GF Total Operating Expenses (II) | | | 95 716.00 | |
GG - OPERATING RESULT (I - II) | | | 24 292.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 340.00 | |
GU Total financial expenses (VI) | | | 340.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 199 660.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 223 952.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 5 750.00 | | | 5 750.00 |
HD Total exceptional income (VII) | 5 750.00 | | | 5 750.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 750.00 | | | 5 750.00 |
HK Income tax | 6 137.00 | 5 151.00 | | 6 137.00 |
HL TOTAL REVENUE (I + III + V + VII) | 325 758.00 | 120 723.00 | | 325 758.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 193.00 | 91 533.00 | | 102 193.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 223 565.00 | 29 190.00 | | 223 565.00 |
| |
| 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 | 250 582.00 | | 4 001.00 | 250 582.00 |
I3 DECREASES Total Financial Fixed Assets | | | 219 000.00 | |
I4 DECREASES Grand Total | | 28 339.00 | 226 243.00 | |
IO DECREASES Total including other intangible assets | | | 3 243.00 | |
IY DECREASES Total Tangible Fixed Assets | | 28 339.00 | 4 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 243.00 | | | 3 243.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 339.00 | | 4 000.00 | 28 339.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 219 000.00 | | | 219 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 871.00 | 464.00 | 28 339.00 | 28 871.00 |
PE DEPRECIATION Total including other intangible assets | 532.00 | 324.00 | | 532.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 339.00 | 140.00 | 28 339.00 | 28 339.00 |
| |
| 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 | 2 466.00 | 2 466.00 | | 2 466.00 |
8D Social Security and Other Social Organizations | 8 363.00 | 8 363.00 | | 8 363.00 |
8E Income Taxes | 985.00 | 985.00 | | 985.00 |
UX Other trade receivables | 6 900.00 | | | 6 900.00 |
VB VAT | 411.00 | | | 411.00 |
VI Group and Associates | 30 725.00 | 30 725.00 | | 30 725.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 311.00 | 7 311.00 | | 7 311.00 |
VW VAT | 6 215.00 | 6 215.00 | | 6 215.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 754.00 | 48 754.00 | | 48 754.00 |
