| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 782 500.00 | | 782 500.00 | 782 500.00 |
BJ TOTAL (I) | 782 500.00 | | 782 500.00 | 782 500.00 |
BX Customers and related accounts | 248 989.00 | | 248 989.00 | 248 989.00 |
BZ Other receivables | 93 474.00 | | 93 474.00 | 93 474.00 |
CF Cash and cash equivalents | 653 520.00 | | 653 520.00 | 653 520.00 |
CJ TOTAL (II) | 995 984.00 | | 995 984.00 | 995 984.00 |
CO Grand total (0 to V) | 1 778 484.00 | | 1 778 484.00 | 1 778 484.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 639 000.00 | 1 639 000.00 | | 1 639 000.00 |
DD Legal reserve (1) | 1 576.00 | | | 1 576.00 |
DH Retained earnings | 29 935.00 | | | 29 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 095.00 | 31 514.00 | | 27 095.00 |
DL TOTAL (I) | 1 697 609.00 | 1 670 514.00 | | 1 697 609.00 |
DX Trade payables and related accounts | 3 840.00 | 3 840.00 | | 3 840.00 |
DY Tax and social security liabilities | 22 636.00 | 1 140.00 | | 22 636.00 |
DZ Fixed asset liabilities and related accounts | 54 398.00 | 108 600.00 | | 54 398.00 |
EC TOTAL (IV) | 80 875.00 | 113 580.00 | | 80 875.00 |
EE Grand total (I to V) | 1 778 484.00 | 1 784 094.00 | | 1 778 484.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 370.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 3 445.00 | |
GG - OPERATING RESULT (I - II) | | | -3 445.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | | |
GL Other interest and similar income | | | 1 986.00 | |
GP Total financial income (V) | | | 1 986.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 986.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 459.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 391 154.00 | 161 400.00 | | 391 154.00 |
HD Total exceptional income (VII) | 391 154.00 | 161 400.00 | | 391 154.00 |
HF Exceptional expenses on capital transactions | 362 600.00 | 130 000.00 | | 362 600.00 |
HH Total exceptional expenses (VIII) | 362 600.00 | 130 000.00 | | 362 600.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 28 554.00 | 31 400.00 | | 28 554.00 |
HL TOTAL REVENUE (I + III + V + VII) | 393 140.00 | 365 832.00 | | 393 140.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 366 045.00 | 334 317.00 | | 366 045.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 095.00 | 31 514.00 | | 27 095.00 |
