| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 865 000.00 | 769 927.00 | 95 073.00 | 865 000.00 |
BJ TOTAL (I) | 865 000.00 | 769 927.00 | 95 073.00 | 865 000.00 |
BZ Other receivables | 128.00 | | 128.00 | 128.00 |
CF Cash and cash equivalents | 13 722.00 | | 13 722.00 | 13 722.00 |
CH Prepaid expenses | 17 484.00 | | 17 484.00 | 17 484.00 |
CJ TOTAL (II) | 31 334.00 | | 31 334.00 | 31 334.00 |
CO Grand total (0 to V) | 896 334.00 | 769 927.00 | 126 407.00 | 896 334.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 211 100.00 | 211 100.00 | | 211 100.00 |
DH Retained earnings | -122 536.00 | -94 660.00 | | -122 536.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 859.00 | -27 875.00 | | -24 859.00 |
DL TOTAL (I) | 63 705.00 | 88 564.00 | | 63 705.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 001.00 | 241 420.00 | | 62 001.00 |
DY Tax and social security liabilities | 700.00 | 700.00 | | 700.00 |
EC TOTAL (IV) | 62 701.00 | 242 120.00 | | 62 701.00 |
EE Grand total (I to V) | 126 407.00 | 330 685.00 | | 126 407.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 166 196.00 | 166 196.00 | |
FJ Net sales | | 166 196.00 | 166 196.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 166 196.00 | |
FW Other purchases and external expenses | | | 120.00 | |
FX Taxes, duties, and similar payments | | | 449.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 059.00 | |
GB Operating Expenses - Provisions | | | 175 158.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 201 786.00 | |
GG - OPERATING RESULT (I - II) | | | -35 590.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | 1 698.00 | |
GU Total financial expenses (VI) | | | 1 698.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 698.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 288.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -12 429.00 | -13 938.00 | | -12 429.00 |
HL TOTAL REVENUE (I + III + V + VII) | 166 196.00 | 165 949.00 | | 166 196.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 191 055.00 | 193 824.00 | | 191 055.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 859.00 | -27 875.00 | | -24 859.00 |
| |
| 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 | 865 000.00 | | | 865 000.00 |
I4 DECREASES Grand Total | | | 865 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 865 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 865 000.00 | | | 865 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 150 965.00 | 26 059.00 | | 150 965.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 150 965.00 | 26 059.00 | | 150 965.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 417 745.00 | 175 158.00 | | 417 745.00 |
7B Total provisions for depreciation | 417 745.00 | 175 158.00 | | 417 745.00 |
7C Grand total | 417 745.00 | 175 158.00 | | 417 745.00 |
UE of which provisions and reversals: - Operating | | 175 158.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 128.00 | | | 128.00 |
VI Group and Associates | 62 001.00 | 62 001.00 | | 62 001.00 |
VQ Other Taxes, Duties, and Similar Debts | 700.00 | 700.00 | | 700.00 |
VS Prepaid expenses | 17 484.00 | | | 17 484.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 612.00 | 17 612.00 | | 17 612.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 701.00 | 62 701.00 | | 62 701.00 |
