| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 89 066.00 | 88 900.00 | 166.00 | 89 066.00 |
AF Concessions, Patents and Similar Rights | 100.00 | | 100.00 | 100.00 |
AT Other tangible assets | 1 849.00 | 1 849.00 | | 1 849.00 |
AV Fixed assets in progress | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 2 176 015.00 | 90 749.00 | 2 085 266.00 | 2 176 015.00 |
BX Customers and related accounts | 57 600.00 | | 57 600.00 | 57 600.00 |
BZ Other receivables | 117 215.00 | | 117 215.00 | 117 215.00 |
CF Cash and cash equivalents | 572 086.00 | | 572 086.00 | 572 086.00 |
CJ TOTAL (II) | 746 902.00 | | 746 902.00 | 746 902.00 |
CO Grand total (0 to V) | 2 922 918.00 | 90 749.00 | 2 832 169.00 | 2 922 918.00 |
CU Other investments | 2 075 000.00 | | 2 075 000.00 | 2 075 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 238 800.00 | | | 3 238 800.00 |
DB Share, merger, contribution premiums, etc. | 74.00 | | | 74.00 |
DH Retained earnings | -418 485.00 | | | -418 485.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 333.00 | | | -38 333.00 |
DL TOTAL (I) | 2 782 055.00 | | | 2 782 055.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 771.00 | | | 13 771.00 |
DX Trade payables and related accounts | 8 645.00 | | | 8 645.00 |
DY Tax and social security liabilities | 27 696.00 | | | 27 696.00 |
EC TOTAL (IV) | 50 113.00 | | | 50 113.00 |
EE Grand total (I to V) | 2 832 169.00 | | | 2 832 169.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 000.00 | | 48 000.00 | 48 000.00 |
FJ Net sales | 48 000.00 | | 48 000.00 | 48 000.00 |
FR Total operating income (I) | | | 48 000.00 | |
FW Other purchases and external expenses | | | 12 165.00 | |
FX Taxes, duties, and similar payments | | | 689.00 | |
FY Salaries and Wages | | | 31 843.00 | |
FZ Social Security Contributions | | | 15 005.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 770.00 | |
GF Total Operating Expenses (II) | | | 86 473.00 | |
GG - OPERATING RESULT (I - II) | | | -38 473.00 | |
GL Other interest and similar income | | | 584.00 | |
GP Total financial income (V) | | | 584.00 | |
GR Interest and similar expenses | | | 444.00 | |
GU Total financial expenses (VI) | | | 444.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 139.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 333.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 584.00 | | | 48 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 917.00 | | | 86 917.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -38 333.00 | | | -38 333.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 63 980.00 | 26 770.00 | | 63 980.00 |
PE DEPRECIATION Total including other intangible assets | 62 130.00 | 26 770.00 | | 62 130.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 850.00 | | | 1 850.00 |
| |
| 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 | 8 646.00 | 8 646.00 | | 8 646.00 |
8K Other liabilities (including liabilities related to repo transactions) | 41 468.00 | 41 468.00 | | 41 468.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 174 816.00 | 174 816.00 | | 174 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 114.00 | 50 114.00 | | 50 114.00 |
