| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 134.00 | 8 134.00 | | 8 134.00 |
AF Concessions, Patents and Similar Rights | 111 192.00 | 111 192.00 | | 111 192.00 |
BJ TOTAL (I) | 119 325.00 | 119 325.00 | | 119 325.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 518 697.00 | | 518 697.00 | 518 697.00 |
CF Cash and cash equivalents | 14 055.00 | | 14 055.00 | 14 055.00 |
CJ TOTAL (II) | 532 752.00 | | 532 752.00 | 532 752.00 |
CO Grand total (0 to V) | 652 077.00 | 119 325.00 | 532 752.00 | 652 077.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 539 950.00 | 3 539 950.00 | | 3 539 950.00 |
DB Share, merger, contribution premiums, etc. | 284 050.00 | 284 050.00 | | 284 050.00 |
DH Retained earnings | -3 288 865.00 | -3 298 016.00 | | -3 288 865.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 193.00 | 9 150.00 | | -10 193.00 |
DL TOTAL (I) | 524 942.00 | 535 135.00 | | 524 942.00 |
DX Trade payables and related accounts | 7 810.00 | 7 200.00 | | 7 810.00 |
EC TOTAL (IV) | 7 810.00 | 7 200.00 | | 7 810.00 |
EE Grand total (I to V) | 532 752.00 | 542 335.00 | | 532 752.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 000.00 | | 6 000.00 | 6 000.00 |
FJ Net sales | 6 000.00 | | 6 000.00 | 6 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 6 000.00 | |
FW Other purchases and external expenses | | | 12 227.00 | |
FX Taxes, duties, and similar payments | | | 3 845.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 16 072.00 | |
GG - OPERATING RESULT (I - II) | | | -10 072.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 120.00 | |
GU Total financial expenses (VI) | | | 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -120.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 193.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -148 300.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 000.00 | 77 584.00 | | 6 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 193.00 | 68 434.00 | | 16 193.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 193.00 | 9 150.00 | | -10 193.00 |
| |
| 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 | 129 276.00 | | | 129 276.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 8 134.00 | | | 8 134.00 |
I4 DECREASES Grand Total | | 9 950.00 | 119 325.00 | |
IN DECREASES Start-up, development, or research expenses | | | 8 134.00 | |
IO DECREASES Total including other intangible assets | | | 111 192.00 | |
IY DECREASES Total Tangible Fixed Assets | | 9 950.00 | | |
KD ACQUISITIONS Total including other intangible assets | 111 192.00 | | | 111 192.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 950.00 | | | 9 950.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 129 276.00 | | 9 950.00 | 129 276.00 |
CY DEPRECIATION Start-up, development, or research expenses | 8 134.00 | | | 8 134.00 |
PE DEPRECIATION Total including other intangible assets | 111 192.00 | | | 111 192.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 950.00 | | 9 950.00 | 9 950.00 |
| |
| 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 | 7 810.00 | 7 810.00 | | 7 810.00 |
VC Group and associates | 518 697.00 | | | 518 697.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 518 697.00 | 518 697.00 | | 518 697.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 810.00 | 7 810.00 | | 7 810.00 |
