| |
| 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) | | | | |
BZ Other receivables | 101.00 | | 101.00 | 101.00 |
CF Cash and cash equivalents | 33 498.00 | | 33 498.00 | 33 498.00 |
CJ TOTAL (II) | 33 599.00 | | 33 599.00 | 33 599.00 |
CO Grand total (0 to V) | 33 599.00 | | 33 599.00 | 33 599.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -252 457.00 | -238 125.00 | | -252 457.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 229 125.00 | -14 332.00 | | 229 125.00 |
DL TOTAL (I) | -13 332.00 | -242 457.00 | | -13 332.00 |
EA Other liabilities | 46 931.00 | 872 938.00 | | 46 931.00 |
EC TOTAL (IV) | 46 931.00 | 872 938.00 | | 46 931.00 |
EE Grand total (I to V) | 33 599.00 | 630 481.00 | | 33 599.00 |
EG Accrued income and payables due within one year | 46 931.00 | 872 938.00 | | 46 931.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 1 976.00 | |
FX Taxes, duties, and similar payments | | | 306.00 | |
GF Total Operating Expenses (II) | | | 2 282.00 | |
GG - OPERATING RESULT (I - II) | | | -2 282.00 | |
GR Interest and similar expenses | | | 913.00 | |
GU Total financial expenses (VI) | | | 913.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -913.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 195.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 825 000.00 | | | 825 000.00 |
HD Total exceptional income (VII) | 825 000.00 | | | 825 000.00 |
HE Exceptional expenses on management operations | | 7 900.00 | | |
HF Exceptional expenses on capital transactions | 592 680.00 | | | 592 680.00 |
HH Total exceptional expenses (VIII) | 592 680.00 | 7 900.00 | | 592 680.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 232 320.00 | -7 900.00 | | 232 320.00 |
HL TOTAL REVENUE (I + III + V + VII) | 825 000.00 | 60 348.00 | | 825 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 595 875.00 | 74 680.00 | | 595 875.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 229 125.00 | -14 332.00 | | 229 125.00 |
| |
| 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 | 592 680.00 | | | 592 680.00 |
I4 DECREASES Grand Total | | 592 680.00 | | |
IO DECREASES Total including other intangible assets | | 592 680.00 | | |
KD ACQUISITIONS Total including other intangible assets | 592 680.00 | | | 592 680.00 |
| |
| 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) | 1 800.00 | 1 800.00 | | 1 800.00 |
VI Group and Associates | 45 131.00 | 45 131.00 | | 45 131.00 |
VP Miscellaneous | 101.00 | | | 101.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 101.00 | 101.00 | | 101.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 931.00 | 46 931.00 | | 46 931.00 |
