| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 000.00 | 9 000.00 | | 9 000.00 |
AT Other tangible assets | 22 849.00 | 22 849.00 | | 22 849.00 |
BJ TOTAL (I) | 31 849.00 | 31 849.00 | | 31 849.00 |
BZ Other receivables | 7 726.00 | | 7 726.00 | 7 726.00 |
CJ TOTAL (II) | 7 726.00 | | 7 726.00 | 7 726.00 |
CO Grand total (0 to V) | 39 575.00 | 31 849.00 | 7 726.00 | 39 575.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 5 295.00 | | | 5 295.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -648.00 | | | -648.00 |
DL TOTAL (I) | 5 747.00 | | | 5 747.00 |
DU Loans and Debts from Credit Institutions (3) | 1 336.00 | | | 1 336.00 |
DY Tax and social security liabilities | 151.00 | | | 151.00 |
EA Other liabilities | 491.00 | | | 491.00 |
EC TOTAL (IV) | 1 979.00 | | | 1 979.00 |
EE Grand total (I to V) | 7 726.00 | | | 7 726.00 |
EG Accrued income and payables due within one year | 1 979.00 | | | 1 979.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 336.00 | | | 1 336.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 572.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 648.00 | |
GG - OPERATING RESULT (I - II) | | | -648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 648.00 | | | 648.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -648.00 | | | -648.00 |
| |
| 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 | 31 849.00 | | | 31 849.00 |
I4 DECREASES Grand Total | | | 31 849.00 | |
IO DECREASES Total including other intangible assets | | | 9 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 849.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 000.00 | | | 9 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 849.00 | | | 22 849.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 849.00 | | | 31 849.00 |
PE DEPRECIATION Total including other intangible assets | 9 000.00 | | | 9 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 849.00 | | | 22 849.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 491.00 | 491.00 | | 491.00 |
VB VAT | 7 658.00 | | | 7 658.00 |
VG Loans with a maturity of up to one year at origin | 1 336.00 | 1 336.00 | | 1 336.00 |
VM Income taxes | 68.00 | | | 68.00 |
VQ Other Taxes, Duties, and Similar Debts | 151.00 | 151.00 | | 151.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 726.00 | 7 726.00 | | 7 726.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 979.00 | 1 979.00 | | 1 979.00 |
