| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | | |
BJ TOTAL (I) | 1 098 000.00 | 27 698.00 | 1 070 301.00 | 1 098 000.00 |
BX Customers and related accounts | 12 500.00 | | 12 500.00 | 12 500.00 |
CF Cash and cash equivalents | 1 764 776.00 | | 1 764 776.00 | 1 764 776.00 |
CJ TOTAL (II) | 1 781 072.00 | | 1 781 072.00 | 1 781 072.00 |
CO Grand total (0 to V) | 2 879 072.00 | 27 698.00 | 2 851 373.00 | 2 879 072.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 100 000.00 | 6 100 000.00 | | 6 100 000.00 |
DH Retained earnings | -3 460 759.00 | -3 384 398.00 | | -3 460 759.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 172 039.00 | -76 361.00 | | 172 039.00 |
DL TOTAL (I) | 2 811 279.00 | 2 639 240.00 | | 2 811 279.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 661.00 | 9 160.00 | | 22 661.00 |
DX Trade payables and related accounts | 17 433.00 | 26 414.00 | | 17 433.00 |
DZ Fixed asset liabilities and related accounts | | 298 850.00 | | |
EC TOTAL (IV) | 40 094.00 | 334 424.00 | | 40 094.00 |
EE Grand total (I to V) | 2 851 373.00 | 2 873 665.00 | | 2 851 373.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 36 186.00 | |
FR Total operating income (I) | | | 36 186.00 | |
FW Other purchases and external expenses | | | 30 848.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 111 951.00 | |
GF Total Operating Expenses (II) | | | 142 799.00 | |
GG - OPERATING RESULT (I - II) | | | -106 613.00 | |
GL Other interest and similar income | | | 22.00 | |
GP Total financial income (V) | | | 22.00 | |
GU Total financial expenses (VI) | | | 27 698.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 676.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -134 289.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 813 981.00 | 452 740.00 | | 813 981.00 |
HH Total exceptional expenses (VIII) | 507 653.00 | 144 096.00 | | 507 653.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 306 328.00 | 308 644.00 | | 306 328.00 |
HL TOTAL REVENUE (I + III + V + VII) | 850 189.00 | 718 933.00 | | 850 189.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 678 150.00 | 795 295.00 | | 678 150.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 172 039.00 | -76 361.00 | | 172 039.00 |
| |
| 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 | 17 433.00 | 17 433.00 | | 17 433.00 |
UX Other trade receivables | 16 296.00 | | | 16 296.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 296.00 | 16 296.00 | | 16 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 094.00 | 40 094.00 | | 40 094.00 |
