| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 359.00 | 1 359.00 | | 1 359.00 |
AH Goodwill | 15 245.00 | 15 245.00 | | 15 245.00 |
BJ TOTAL (I) | 16 604.00 | 16 604.00 | | 16 604.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 5 217.00 | | 5 217.00 | 5 217.00 |
CJ TOTAL (II) | 5 217.00 | | 5 217.00 | 5 217.00 |
CO Grand total (0 to V) | 21 821.00 | 16 604.00 | 5 217.00 | 21 821.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 762 000.00 | 762 000.00 | | 762 000.00 |
DB Share, merger, contribution premiums, etc. | 568 452.00 | 568 452.00 | | 568 452.00 |
DD Legal reserve (1) | 33 866.00 | 33 866.00 | | 33 866.00 |
DF Regulated reserves (1) | 245.00 | 245.00 | | 245.00 |
DH Retained earnings | -6 631 531.00 | -6 620 424.00 | | -6 631 531.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 631.00 | -11 106.00 | | 18 631.00 |
DL TOTAL (I) | -5 248 337.00 | -5 266 967.00 | | -5 248 337.00 |
DU Loans and Debts from Credit Institutions (3) | 84.00 | 84.00 | | 84.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 252 312.00 | 5 273 501.00 | | 5 252 312.00 |
DX Trade payables and related accounts | 1 156.00 | 1 996.00 | | 1 156.00 |
EC TOTAL (IV) | 5 253 552.00 | 5 275 580.00 | | 5 253 552.00 |
EE Grand total (I to V) | 5 215.00 | 8 614.00 | | 5 215.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 818.00 | |
FX Taxes, duties, and similar payments | | | 112.00 | |
GF Total Operating Expenses (II) | | | 5 930.00 | |
GG - OPERATING RESULT (I - II) | | | -5 930.00 | |
GR Interest and similar expenses | | | 6 965.00 | |
GU Total financial expenses (VI) | | | 6 965.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 965.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 895.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 31 526.00 | | | 31 526.00 |
HD Total exceptional income (VII) | 31 526.00 | | | 31 526.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 31 526.00 | | | 31 526.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 526.00 | | | 31 526.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 895.00 | 11 106.00 | | 12 895.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 631.00 | -11 106.00 | | 18 631.00 |
| |
| 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 | 16 604.00 | | | 16 604.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 359.00 | | | 1 359.00 |
I4 DECREASES Grand Total | | | 16 604.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 359.00 | |
IO DECREASES Total including other intangible assets | | | 15 245.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 245.00 | | | 15 245.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 604.00 | | | 16 604.00 |
PE DEPRECIATION Total including other intangible assets | 16 604.00 | | | 16 604.00 |
| |
| 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 | 1 156.00 | 1 156.00 | | 1 156.00 |
VG Loans with a maturity of up to one year at origin | 84.00 | 84.00 | | 84.00 |
VI Group and Associates | 5 252 312.00 | 5 252 312.00 | | 5 252 312.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 253 552.00 | 5 253 552.00 | | 5 253 552.00 |
