| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 172 000.00 | | 172 000.00 | 172 000.00 |
BJ TOTAL (I) | 172 000.00 | | 172 000.00 | 172 000.00 |
BZ Other receivables | 17 331.00 | | 17 331.00 | 17 331.00 |
CF Cash and cash equivalents | 360 000.00 | | 360 000.00 | 360 000.00 |
CJ TOTAL (II) | 377 331.00 | | 377 331.00 | 377 331.00 |
CO Grand total (0 to V) | 549 331.00 | | 549 331.00 | 549 331.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 360 000.00 | | | 360 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 552.00 | | | -2 552.00 |
DL TOTAL (I) | 357 448.00 | | | 357 448.00 |
DX Trade payables and related accounts | 835.00 | | | 835.00 |
DZ Fixed asset liabilities and related accounts | 189 200.00 | | | 189 200.00 |
EA Other liabilities | 1 848.00 | | | 1 848.00 |
EC TOTAL (IV) | 191 883.00 | | | 191 883.00 |
EE Grand total (I to V) | 549 331.00 | | | 549 331.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 477.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 2 552.00 | |
GG - OPERATING RESULT (I - II) | | | -2 552.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 552.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 552.00 | | | 2 552.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 552.00 | | | -2 552.00 |
| |
| 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 | | | 172 000.00 | |
I4 DECREASES Grand Total | | | 172 000.00 | |
IO DECREASES Total including other intangible assets | | | 172 000.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 172 000.00 | |
| |
| 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 | 835.00 | 835.00 | | 835.00 |
8J Fixed Asset Liabilities and Related Accounts | 189 200.00 | 189 200.00 | | 189 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 848.00 | 1 848.00 | | 1 848.00 |
VB VAT | 17 331.00 | | | 17 331.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 331.00 | 17 331.00 | | 17 331.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 191 883.00 | 191 883.00 | | 191 883.00 |
