| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 488 476.00 | 97 695.00 | 390 781.00 | 488 476.00 |
BJ TOTAL (I) | 488 523.00 | 97 695.00 | 390 828.00 | 488 523.00 |
CF Cash and cash equivalents | 1 200 334.00 | | 1 200 334.00 | 1 200 334.00 |
CJ TOTAL (II) | 1 200 334.00 | | 1 200 334.00 | 1 200 334.00 |
CO Grand total (0 to V) | 1 688 857.00 | 97 695.00 | 1 591 162.00 | 1 688 857.00 |
CU Other investments | 48.00 | | 48.00 | 48.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 105 000.00 | 1 000.00 | | 1 105 000.00 |
DH Retained earnings | -59 248.00 | | | -59 248.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 405.00 | -59 248.00 | | -25 405.00 |
DL TOTAL (I) | 1 020 348.00 | -58 248.00 | | 1 020 348.00 |
DV Miscellaneous Loans and Financial Debts (4) | 106 555.00 | 38.00 | | 106 555.00 |
DX Trade payables and related accounts | 9 899.00 | 10 400.00 | | 9 899.00 |
DY Tax and social security liabilities | 169.00 | | | 169.00 |
DZ Fixed asset liabilities and related accounts | 454 192.00 | 488 486.00 | | 454 192.00 |
EC TOTAL (IV) | 570 814.00 | 498 923.00 | | 570 814.00 |
EE Grand total (I to V) | 1 591 162.00 | 440 676.00 | | 1 591 162.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 682.00 | |
FX Taxes, duties, and similar payments | | | 161.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 48 848.00 | |
GF Total Operating Expenses (II) | | | 59 691.00 | |
GG - OPERATING RESULT (I - II) | | | -59 691.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 34 294.00 | |
GP Total financial income (V) | | | 34 294.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 294.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 397.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 200 156.00 | | | 1 200 156.00 |
HD Total exceptional income (VII) | 1 200 156.00 | | | 1 200 156.00 |
HE Exceptional expenses on management operations | 8.00 | | | 8.00 |
HF Exceptional expenses on capital transactions | 1 200 156.00 | | | 1 200 156.00 |
HH Total exceptional expenses (VIII) | 1 200 164.00 | | | 1 200 164.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8.00 | | | -8.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 234 450.00 | | | 1 234 450.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 259 855.00 | 59 248.00 | | 1 259 855.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 405.00 | -59 248.00 | | -25 405.00 |
| |
| 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 | 488 523.00 | | 1 200 156.00 | 488 523.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 200 156.00 | 48.00 | |
I4 DECREASES Grand Total | | 1 200 156.00 | 488 523.00 | |
IO DECREASES Total including other intangible assets | | | 488 476.00 | |
KD ACQUISITIONS Total including other intangible assets | 488 476.00 | | | 488 476.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 48.00 | | 1 200 156.00 | 48.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 848.00 | 48 848.00 | | 48 848.00 |
PE DEPRECIATION Total including other intangible assets | 48 848.00 | 48 848.00 | | 48 848.00 |
| |
| 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 | 9 899.00 | 9 899.00 | | 9 899.00 |
8J Fixed Asset Liabilities and Related Accounts | 454 192.00 | 454 192.00 | | 454 192.00 |
VI Group and Associates | 106 555.00 | 106 555.00 | | 106 555.00 |
VQ Other Taxes, Duties, and Similar Debts | 169.00 | 169.00 | | 169.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 570 814.00 | 570 814.00 | | 570 814.00 |
