| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 140 000.00 | | 140 000.00 | 140 000.00 |
AL Advances and down payments on intangible assets. | 21 043.00 | | 21 043.00 | 21 043.00 |
AX Advances and down payments | 4 000.00 | | 4 000.00 | 4 000.00 |
BH Other financial assets | 11 115.00 | | 11 115.00 | 11 115.00 |
BJ TOTAL (I) | 176 158.00 | | 176 158.00 | 176 158.00 |
BZ Other receivables | 18 127.00 | | 18 127.00 | 18 127.00 |
CF Cash and cash equivalents | 3 300.00 | | 3 300.00 | 3 300.00 |
CJ TOTAL (II) | 21 427.00 | | 21 427.00 | 21 427.00 |
CO Grand total (0 to V) | 197 585.00 | | 197 585.00 | 197 585.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -42 624.00 | -4 420.00 | | -42 624.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -48 282.00 | -38 204.00 | | -48 282.00 |
DL TOTAL (I) | -87 906.00 | -39 624.00 | | -87 906.00 |
DV Miscellaneous Loans and Financial Debts (4) | 216 530.00 | 163 670.00 | | 216 530.00 |
DX Trade payables and related accounts | 11 924.00 | 26 792.00 | | 11 924.00 |
DY Tax and social security liabilities | 6 602.00 | | | 6 602.00 |
EA Other liabilities | 50 436.00 | 40 000.00 | | 50 436.00 |
EC TOTAL (IV) | 285 492.00 | 230 462.00 | | 285 492.00 |
EE Grand total (I to V) | 197 585.00 | 190 838.00 | | 197 585.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 41 496.00 | |
FX Taxes, duties, and similar payments | | | 6 594.00 | |
GF Total Operating Expenses (II) | | | 48 090.00 | |
GG - OPERATING RESULT (I - II) | | | -48 090.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 090.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 192.00 | | | 192.00 |
HH Total exceptional expenses (VIII) | 192.00 | | | 192.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -192.00 | | | -192.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 282.00 | 38 204.00 | | 48 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -48 282.00 | -38 204.00 | | -48 282.00 |
| |
| 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 | 176 158.00 | | | 176 158.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 115.00 | |
I4 DECREASES Grand Total | | | 176 158.00 | |
IO DECREASES Total including other intangible assets | | | 161 043.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 161 043.00 | | | 161 043.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 000.00 | | | 4 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 115.00 | | | 11 115.00 |
| |
| 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 | 11 924.00 | 11 924.00 | | 11 924.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 436.00 | 50 436.00 | | 50 436.00 |
UT Other financial assets | 11 115.00 | | | 11 115.00 |
VB VAT | 18 127.00 | | | 18 127.00 |
VI Group and Associates | 216 530.00 | 216 530.00 | | 216 530.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 602.00 | 6 602.00 | | 6 602.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 242.00 | 18 127.00 | 11 115.00 | 29 242.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 285 492.00 | 285 492.00 | | 285 492.00 |
