| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 523 995.00 | 20 877.00 | 1 503 118.00 | 1 523 995.00 |
BJ TOTAL (I) | 1 523 995.00 | 20 877.00 | 1 503 118.00 | 1 523 995.00 |
BX Customers and related accounts | 2 509.00 | | 2 509.00 | 2 509.00 |
BZ Other receivables | 17 014.00 | | 17 014.00 | 17 014.00 |
CF Cash and cash equivalents | 359 696.00 | | 359 696.00 | 359 696.00 |
CJ TOTAL (II) | 379 219.00 | | 379 219.00 | 379 219.00 |
CO Grand total (0 to V) | 1 903 213.00 | 20 877.00 | 1 882 337.00 | 1 903 213.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | | | 2 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -130 640.00 | | | -130 640.00 |
DL TOTAL (I) | 1 869 360.00 | | | 1 869 360.00 |
DX Trade payables and related accounts | 9 679.00 | | | 9 679.00 |
DY Tax and social security liabilities | 1.00 | | | 1.00 |
DZ Fixed asset liabilities and related accounts | 3 297.00 | | | 3 297.00 |
EC TOTAL (IV) | 12 977.00 | | | 12 977.00 |
EE Grand total (I to V) | 1 882 337.00 | | | 1 882 337.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 509.00 | | 2 509.00 | 2 509.00 |
FJ Net sales | 2 509.00 | | 2 509.00 | 2 509.00 |
FR Total operating income (I) | | | 2 509.00 | |
FW Other purchases and external expenses | | | 108 001.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 877.00 | |
GF Total Operating Expenses (II) | | | 128 878.00 | |
GG - OPERATING RESULT (I - II) | | | -126 369.00 | |
GN Positive exchange differences | | | 3 251.00 | |
GP Total financial income (V) | | | 3 251.00 | |
GS Negative differences of foreign exchange | | | 7 522.00 | |
GU Total financial expenses (VI) | | | 7 522.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 271.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -130 640.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 760.00 | | | 5 760.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 400.00 | | | 136 400.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -130 640.00 | | | -130 640.00 |
| |
| 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 | | | 1 523 995.00 | |
I4 DECREASES Grand Total | | | 1 523 995.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 523 995.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 523 995.00 | |
| |
| 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 | 9 679.00 | 9 679.00 | | 9 679.00 |
8J Fixed Asset Liabilities and Related Accounts | 3 297.00 | 3 297.00 | | 3 297.00 |
UX Other trade receivables | 2 509.00 | 2 509.00 | | 2 509.00 |
VB VAT | 16 996.00 | 16 996.00 | | 16 996.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18.00 | 18.00 | | 18.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 523.00 | 19 523.00 | | 19 523.00 |
VW VAT | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 977.00 | 12 977.00 | | 12 977.00 |
