| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 499.00 | 2 499.00 | | 2 499.00 |
BD Other fixed assets | 200.00 | | 200.00 | 200.00 |
BH Other financial assets | 366 067.00 | | 366 067.00 | 366 067.00 |
BJ TOTAL (I) | 1 099 366.00 | 2 499.00 | 1 096 866.00 | 1 099 366.00 |
BX Customers and related accounts | 39 000.00 | | 39 000.00 | 39 000.00 |
BZ Other receivables | 7 362.00 | | 7 362.00 | 7 362.00 |
CF Cash and cash equivalents | 29 084.00 | | 29 084.00 | 29 084.00 |
CH Prepaid expenses | 18 193.00 | | 18 193.00 | 18 193.00 |
CJ TOTAL (II) | 93 640.00 | | 93 640.00 | 93 640.00 |
CO Grand total (0 to V) | 1 193 007.00 | 2 499.00 | 1 190 507.00 | 1 193 007.00 |
CU Other investments | 730 599.00 | | 730 599.00 | 730 599.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 620 000.00 | | | 620 000.00 |
DD Legal reserve (1) | 62 000.00 | | | 62 000.00 |
DG Other reserves | 404 673.00 | | | 404 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 763.00 | | | 24 763.00 |
DL TOTAL (I) | 1 111 436.00 | | | 1 111 436.00 |
DU Loans and Debts from Credit Institutions (3) | 29 597.00 | | | 29 597.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 985.00 | | | 6 985.00 |
DX Trade payables and related accounts | 29 193.00 | | | 29 193.00 |
DY Tax and social security liabilities | 13 294.00 | | | 13 294.00 |
EC TOTAL (IV) | 79 070.00 | | | 79 070.00 |
EE Grand total (I to V) | 1 190 507.00 | | | 1 190 507.00 |
EG Accrued income and payables due within one year | 79 070.00 | | | 79 070.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 357 000.00 | | 357 000.00 | 357 000.00 |
FJ Net sales | 357 000.00 | | 357 000.00 | 357 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 540.00 | |
FR Total operating income (I) | | | 360 540.00 | |
FW Other purchases and external expenses | | | 95 294.00 | |
FX Taxes, duties, and similar payments | | | 2 046.00 | |
FY Salaries and Wages | | | 230 963.00 | |
GF Total Operating Expenses (II) | | | 328 305.00 | |
GG - OPERATING RESULT (I - II) | | | 32 234.00 | |
GR Interest and similar expenses | | | 1 406.00 | |
GU Total financial expenses (VI) | | | 1 406.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 406.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 828.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 540.00 | | | 3 540.00 |
HK Income tax | 6 065.00 | | | 6 065.00 |
HL TOTAL REVENUE (I + III + V + VII) | 360 540.00 | | | 360 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 335 776.00 | | | 335 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 763.00 | | | 24 763.00 |
| |
| 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 | 1 127 390.00 | | | 1 127 390.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 500.00 | | | 2 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 096 867.00 | |
I4 DECREASES Grand Total | | | 1 099 367.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 124 890.00 | | | 1 124 890.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 500.00 | | | 2 500.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 500.00 | | | 2 500.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 6 961.00 | 6 961.00 | | 6 961.00 |
8B Suppliers and Related Accounts | 29 193.00 | 29 193.00 | | 29 193.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25.00 | 25.00 | | 25.00 |
UT Other financial assets | 366 068.00 | | 366 068.00 | 366 068.00 |
UX Other trade receivables | 39 000.00 | 39 000.00 | | 39 000.00 |
VH Loans with a maturity of more than one year at origin | 29 597.00 | 29 597.00 | | 29 597.00 |
VK Loans repaid during the year | 27 683.00 | | | 27 683.00 |
VP Miscellaneous | 7 363.00 | 7 363.00 | | 7 363.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 294.00 | 13 294.00 | | 13 294.00 |
VS Prepaid expenses | 18 194.00 | 18 194.00 | | 18 194.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 430 624.00 | 64 557.00 | 366 068.00 | 430 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 071.00 | 79 071.00 | | 79 071.00 |
