| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 302.00 | 6 302.00 | | 6 302.00 |
BJ TOTAL (I) | 2 225 961.00 | 6 302.00 | 2 219 658.00 | 2 225 961.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 315 405.00 | | 315 405.00 | 315 405.00 |
CF Cash and cash equivalents | 45 365.00 | | 45 365.00 | 45 365.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 375 170.00 | | 375 170.00 | 375 170.00 |
CO Grand total (0 to V) | 2 601 131.00 | 6 302.00 | 2 594 829.00 | 2 601 131.00 |
CU Other investments | 2 219 658.00 | | 2 219 658.00 | 2 219 658.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 250 000.00 | 1 250 000.00 | | 1 250 000.00 |
DB Share, merger, contribution premiums, etc. | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -78 363.00 | -72 730.00 | | -78 363.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 697.00 | -5 632.00 | | -2 697.00 |
DK Regulated provisions | 18 903.00 | 18 903.00 | | 18 903.00 |
DL TOTAL (I) | 1 192 842.00 | 1 195 540.00 | | 1 192 842.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 382 299.00 | 1 369 299.00 | | 1 382 299.00 |
DX Trade payables and related accounts | 11 815.00 | 7 140.00 | | 11 815.00 |
DY Tax and social security liabilities | 4 851.00 | 4 067.00 | | 4 851.00 |
EA Other liabilities | 3 020.00 | 2 975.00 | | 3 020.00 |
EC TOTAL (IV) | 1 401 986.00 | 1 383 481.00 | | 1 401 986.00 |
EE Grand total (I to V) | 2 594 829.00 | 2 579 022.00 | | 2 594 829.00 |
EG Accrued income and payables due within one year | 1 401 986.00 | 1 383 481.00 | | 1 401 986.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 12 000.00 | | 12 000.00 | 12 000.00 |
FR Total operating income (I) | | | 12 000.00 | |
FW Other purchases and external expenses | | | 4 441.00 | |
FX Taxes, duties, and similar payments | | | 344.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 4 785.00 | |
GG - OPERATING RESULT (I - II) | | | 7 214.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 088.00 | |
GP Total financial income (V) | | | 3 088.00 | |
GR Interest and similar expenses | | | 13 000.00 | |
GU Total financial expenses (VI) | | | 13 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 911.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 697.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 964.00 | | |
HH Total exceptional expenses (VIII) | | 964.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -964.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 088.00 | 15 000.00 | | 15 088.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 785.00 | 20 632.00 | | 17 785.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 697.00 | -5 632.00 | | -2 697.00 |
| |
| 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 | 2 225 961.00 | | | 2 225 961.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 303.00 | | | 6 303.00 |
I4 DECREASES Grand Total | | | 2 225 961.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 303.00 | |
IO DECREASES Total including other intangible assets | | | 2 219 659.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 219 659.00 | | | 2 219 659.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 303.00 | | | 6 303.00 |
CY DEPRECIATION Start-up, development, or research expenses | 6 303.00 | | | 6 303.00 |
| |
| 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 | 11 815.00 | 11 815.00 | | 11 815.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 021.00 | 3 021.00 | | 3 021.00 |
UX Other trade receivables | 14 400.00 | 14 400.00 | | 14 400.00 |
VB VAT | 1 917.00 | 1 917.00 | | 1 917.00 |
VC Group and associates | 313 488.00 | 313 488.00 | | 313 488.00 |
VI Group and Associates | 1 382 299.00 | 1 382 299.00 | | 1 382 299.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 329 805.00 | 329 805.00 | | 329 805.00 |
VW VAT | 4 851.00 | 4 851.00 | | 4 851.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 401 986.00 | 1 401 986.00 | | 1 401 986.00 |
