| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 21 981.00 | 21 981.00 | | 21 981.00 |
BJ TOTAL (I) | 21 981.00 | 21 981.00 | | 21 981.00 |
BX Customers and related accounts | 122 129.00 | | 122 129.00 | 122 129.00 |
BZ Other receivables | 1 775 798.00 | | 1 775 798.00 | 1 775 798.00 |
CF Cash and cash equivalents | 5 285.00 | | 5 285.00 | 5 285.00 |
CJ TOTAL (II) | 1 903 212.00 | | 1 903 212.00 | 1 903 212.00 |
CO Grand total (0 to V) | 1 925 193.00 | 21 981.00 | 1 903 212.00 | 1 925 193.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 410 000.00 | 1 410 000.00 | | 1 410 000.00 |
DB Share, merger, contribution premiums, etc. | 37 200.00 | 37 200.00 | | 37 200.00 |
DH Retained earnings | -1 347 365.00 | -1 089 118.00 | | -1 347 365.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 625 317.00 | -258 247.00 | | 625 317.00 |
DL TOTAL (I) | 725 152.00 | 99 835.00 | | 725 152.00 |
DN Conditional advances | 200 000.00 | 200 000.00 | | 200 000.00 |
DO TOTAL (II) | 200 000.00 | 200 000.00 | | 200 000.00 |
DU Loans and Debts from Credit Institutions (3) | 35.00 | | | 35.00 |
DV Miscellaneous Loans and Financial Debts (4) | 877 036.00 | 727 036.00 | | 877 036.00 |
DX Trade payables and related accounts | 34 790.00 | 10 628.00 | | 34 790.00 |
DY Tax and social security liabilities | 66 199.00 | 69 260.00 | | 66 199.00 |
EC TOTAL (IV) | 978 060.00 | 806 924.00 | | 978 060.00 |
EE Grand total (I to V) | 1 903 212.00 | 1 106 759.00 | | 1 903 212.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 4.00 | |
FW Other purchases and external expenses | | | 22 504.00 | |
FX Taxes, duties, and similar payments | | | 1 262.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 2 381.00 | |
GF Total Operating Expenses (II) | | | 26 148.00 | |
GG - OPERATING RESULT (I - II) | | | -26 143.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 620 000.00 | | | 1 620 000.00 |
HD Total exceptional income (VII) | 1 620 000.00 | | | 1 620 000.00 |
HE Exceptional expenses on management operations | | 11 523.00 | | |
HF Exceptional expenses on capital transactions | 968 540.00 | 245 852.00 | | 968 540.00 |
HH Total exceptional expenses (VIII) | 968 540.00 | 257 375.00 | | 968 540.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 651 460.00 | -257 375.00 | | 651 460.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 620 004.00 | 9 507.00 | | 1 620 004.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 994 688.00 | 267 754.00 | | 994 688.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 625 317.00 | -258 247.00 | | 625 317.00 |
| |
| 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 | 990 521.00 | | | 990 521.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 21 981.00 | | | 21 981.00 |
I3 DECREASES Total Financial Fixed Assets | | 968 540.00 | | |
I4 DECREASES Grand Total | | 968 540.00 | 21 981.00 | |
IN DECREASES Start-up, development, or research expenses | | | 21 981.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 968 540.00 | | | 968 540.00 |
| |
| 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 | 34 790.00 | 34 790.00 | | 34 790.00 |
8D Social Security and Other Social Organizations | 10 587.00 | 10 587.00 | | 10 587.00 |
UX Other trade receivables | 122 129.00 | 122 129.00 | | 122 129.00 |
VB VAT | 5 798.00 | 5 798.00 | | 5 798.00 |
VC Group and associates | 150 000.00 | 150 000.00 | | 150 000.00 |
VG Loans with a maturity of up to one year at origin | 35.00 | 35.00 | | 35.00 |
VI Group and Associates | 877 036.00 | 877 036.00 | | 877 036.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 047.00 | 3 047.00 | | 3 047.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 620 000.00 | 1 620 000.00 | | 1 620 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 897 927.00 | 1 897 927.00 | | 1 897 927.00 |
VW VAT | 52 565.00 | 52 565.00 | | 52 565.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 978 060.00 | 978 060.00 | | 978 060.00 |
