| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 000.00 | 2 000.00 | | 2 000.00 |
BJ TOTAL (I) | 724 130.00 | 2 000.00 | 722 130.00 | 724 130.00 |
BX Customers and related accounts | 36 000.00 | | 36 000.00 | 36 000.00 |
BZ Other receivables | 3 441.00 | | 3 441.00 | 3 441.00 |
CF Cash and cash equivalents | 28 650.00 | | 28 650.00 | 28 650.00 |
CJ TOTAL (II) | 68 091.00 | | 68 091.00 | 68 091.00 |
CO Grand total (0 to V) | 800 999.00 | 2 000.00 | 798 999.00 | 800 999.00 |
CU Other investments | 722 130.00 | | 722 130.00 | 722 130.00 |
CW Deferred expenses or loan issuance costs | 8 778.00 | | 8 778.00 | 8 778.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 68 750.00 | 68 750.00 | | 68 750.00 |
DD Legal reserve (1) | 6 875.00 | 6 875.00 | | 6 875.00 |
DG Other reserves | 203 184.00 | 134 831.00 | | 203 184.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 195.00 | 68 353.00 | | 77 195.00 |
DK Regulated provisions | 3 788.00 | 2 758.00 | | 3 788.00 |
DL TOTAL (I) | 359 792.00 | 281 567.00 | | 359 792.00 |
DU Loans and Debts from Credit Institutions (3) | 385 724.00 | 460 172.00 | | 385 724.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 552.00 | 10 976.00 | | 6 552.00 |
DX Trade payables and related accounts | 4 344.00 | 2 412.00 | | 4 344.00 |
DY Tax and social security liabilities | 42 587.00 | 37 271.00 | | 42 587.00 |
EA Other liabilities | | 2 400.00 | | |
EC TOTAL (IV) | 439 207.00 | 513 231.00 | | 439 207.00 |
EE Grand total (I to V) | 798 999.00 | 794 798.00 | | 798 999.00 |
EG Accrued income and payables due within one year | 309 383.00 | 128 815.00 | | 309 383.00 |
EI Including equity loans | 6 552.00 | | | 6 552.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 102 000.00 | |
FJ Net sales | | | 102 000.00 | |
FR Total operating income (I) | | | 102 000.00 | |
FW Other purchases and external expenses | | | 9 319.00 | |
FY Salaries and Wages | | | 87 721.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 865.00 | |
GF Total Operating Expenses (II) | | | 98 905.00 | |
GG - OPERATING RESULT (I - II) | | | 3 096.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GP Total financial income (V) | | | 80 000.00 | |
GR Interest and similar expenses | | | 5 594.00 | |
GU Total financial expenses (VI) | | | 5 594.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 74 406.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 77 502.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 030.00 | 1 030.00 | | 1 030.00 |
HH Total exceptional expenses (VIII) | 1 030.00 | 1 030.00 | | 1 030.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 030.00 | -1 030.00 | | -1 030.00 |
HK Income tax | -723.00 | -4 604.00 | | -723.00 |
HL TOTAL REVENUE (I + III + V + VII) | 182 000.00 | 153 042.00 | | 182 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 805.00 | 84 689.00 | | 104 805.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 195.00 | 68 353.00 | | 77 195.00 |
| |
| 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 | 722 150.00 | | 1 980.00 | 722 150.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 000.00 | | | 2 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 722 130.00 | |
I4 DECREASES Grand Total | | | 724 130.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 720 150.00 | | 1 980.00 | 720 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 891.00 | 109.00 | | 1 891.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 891.00 | 109.00 | | 1 891.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 758.00 | 1 030.00 | | 2 758.00 |
7C Grand total | 2 758.00 | 1 030.00 | | 2 758.00 |
UJ - Exceptional | | 1 030.00 | | |
| |
| 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 | 6 552.00 | 6 552.00 | | 6 552.00 |
8B Suppliers and Related Accounts | 4 344.00 | 4 344.00 | | 4 344.00 |
8D Social Security and Other Social Organizations | 42 587.00 | 42 587.00 | | 42 587.00 |
UX Other trade receivables | 36 000.00 | 36 000.00 | | 36 000.00 |
VH Loans with a maturity of more than one year at origin | 385 724.00 | 76 341.00 | 309 383.00 | 385 724.00 |
VK Loans repaid during the year | 74 130.00 | | | 74 130.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 441.00 | 3 441.00 | | 3 441.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 441.00 | 39 441.00 | | 39 441.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 439 207.00 | 129 824.00 | 309 383.00 | 439 207.00 |
