| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 232 688.00 | 232 688.00 | | 232 688.00 |
AT Other tangible assets | 1 569.00 | 1 569.00 | | 1 569.00 |
BJ TOTAL (I) | 234 257.00 | 234 257.00 | | 234 257.00 |
BZ Other receivables | 870.00 | | 870.00 | 870.00 |
CF Cash and cash equivalents | 9 758.00 | | 9 758.00 | 9 758.00 |
CJ TOTAL (II) | 10 628.00 | | 10 628.00 | 10 628.00 |
CO Grand total (0 to V) | 244 886.00 | 234 257.00 | 10 628.00 | 244 886.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 000.00 | | | 48 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | -275 616.00 | | | -275 616.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 882.00 | | | -3 882.00 |
DL TOTAL (I) | -230 698.00 | | | -230 698.00 |
DV Miscellaneous Loans and Financial Debts (4) | 239 000.00 | | | 239 000.00 |
DX Trade payables and related accounts | 2 326.00 | | | 2 326.00 |
EC TOTAL (IV) | 241 326.00 | | | 241 326.00 |
EE Grand total (I to V) | 10 628.00 | | | 10 628.00 |
EG Accrued income and payables due within one year | 241 326.00 | | | 241 326.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 882.00 | |
GF Total Operating Expenses (II) | | | 3 882.00 | |
GG - OPERATING RESULT (I - II) | | | -3 882.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 882.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 882.00 | | | 3 882.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 882.00 | | | -3 882.00 |
| |
| 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 | 234 257.00 | | | 234 257.00 |
I4 DECREASES Grand Total | | | 234 257.00 | |
IO DECREASES Total including other intangible assets | | | 232 688.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 569.00 | |
KD ACQUISITIONS Total including other intangible assets | 232 688.00 | | | 232 688.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 569.00 | | | 1 569.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 234 257.00 | | | 234 257.00 |
PE DEPRECIATION Total including other intangible assets | 232 688.00 | | | 232 688.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 569.00 | | | 1 569.00 |
| |
| 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 | 2 326.00 | 2 326.00 | | 2 326.00 |
VB VAT | 870.00 | | | 870.00 |
VI Group and Associates | 239 000.00 | 239 000.00 | | 239 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 870.00 | 870.00 | | 870.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 241 326.00 | 241 326.00 | | 241 326.00 |
