| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 212.00 | 7 212.00 | | 7 212.00 |
AT Other tangible assets | 1 962.00 | 1 034.00 | 928.00 | 1 962.00 |
BH Other financial assets | 207.00 | | 207.00 | 207.00 |
BJ TOTAL (I) | 921 301.00 | 8 246.00 | 913 055.00 | 921 301.00 |
BZ Other receivables | 13 794.00 | | 13 794.00 | 13 794.00 |
CF Cash and cash equivalents | 123 378.00 | | 123 378.00 | 123 378.00 |
CH Prepaid expenses | 1 217.00 | | 1 217.00 | 1 217.00 |
CJ TOTAL (II) | 138 389.00 | | 138 389.00 | 138 389.00 |
CO Grand total (0 to V) | 1 059 690.00 | 8 245.00 | 1 051 444.00 | 1 059 690.00 |
CU Other investments | 911 920.00 | | 911 920.00 | 911 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 962 604.00 | | | 962 604.00 |
DD Legal reserve (1) | 4 492.00 | | | 4 492.00 |
DG Other reserves | 51 357.00 | | | 51 357.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 658.00 | | | -17 658.00 |
DK Regulated provisions | 9 920.00 | | | 9 920.00 |
DL TOTAL (I) | 1 010 725.00 | | | 1 010 725.00 |
DV Miscellaneous Loans and Financial Debts (4) | 833.00 | | | 833.00 |
DX Trade payables and related accounts | 4 664.00 | | | 4 664.00 |
DY Tax and social security liabilities | 22 511.00 | | | 22 511.00 |
EA Other liabilities | 12 712.00 | | | 12 712.00 |
EC TOTAL (IV) | 40 720.00 | | | 40 720.00 |
EE Grand total (I to V) | 1 051 444.00 | | | 1 051 444.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 132 207.00 | | 132 207.00 | 132 207.00 |
FJ Net sales | 132 207.00 | | 132 207.00 | 132 207.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 242.00 | |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 144 470.00 | |
FW Other purchases and external expenses | | | 33 322.00 | |
FX Taxes, duties, and similar payments | | | 5 735.00 | |
FY Salaries and Wages | | | 78 273.00 | |
FZ Social Security Contributions | | | 43 322.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 396.00 | |
GE Other Expenses | | | 87.00 | |
GF Total Operating Expenses (II) | | | 161 136.00 | |
GG - OPERATING RESULT (I - II) | | | -16 666.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 666.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 242.00 | | | 12 242.00 |
HG Exceptional depreciation and provisions | 992.00 | | | 992.00 |
HH Total exceptional expenses (VIII) | 992.00 | | | 992.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -992.00 | | | -992.00 |
HL TOTAL REVENUE (I + III + V + VII) | 144 470.00 | | | 144 470.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 128.00 | | | 162 128.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 658.00 | | | -17 658.00 |
| |
| 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 | 919 976.00 | | 1 325.00 | 919 976.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 212.00 | | | 7 212.00 |
I3 DECREASES Total Financial Fixed Assets | | | 912 127.00 | |
I4 DECREASES Grand Total | | | 921 301.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 212.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 962.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 637.00 | | 1 325.00 | 637.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 912 127.00 | | | 912 127.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 849.00 | 396.00 | | 7 849.00 |
CY DEPRECIATION Start-up, development, or research expenses | 7 212.00 | | | 7 212.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 637.00 | 396.00 | | 637.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 928.00 | 992.00 | | 8 928.00 |
7C Grand total | 8 928.00 | 992.00 | | 8 928.00 |
UJ - Exceptional | | 992.00 | | |
| |
| 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 | 4 664.00 | 4 664.00 | | 4 664.00 |
8C Staff and Related Accounts | 3 948.00 | 3 948.00 | | 3 948.00 |
8D Social Security and Other Social Organizations | 11 119.00 | 11 119.00 | | 11 119.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 712.00 | 12 712.00 | | 12 712.00 |
UT Other financial assets | 207.00 | | | 207.00 |
UY Staff and related accounts | 418.00 | | | 418.00 |
VB VAT | 7 316.00 | | | 7 316.00 |
VI Group and Associates | 833.00 | 833.00 | | 833.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 064.00 | 5 064.00 | | 5 064.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 059.00 | | | 6 059.00 |
VS Prepaid expenses | 1 217.00 | | | 1 217.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 218.00 | 15 011.00 | 207.00 | 15 218.00 |
VW VAT | 2 380.00 | 2 380.00 | | 2 380.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 720.00 | 40 720.00 | | 40 720.00 |
