| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 38 500.00 | | 38 500.00 | 38 500.00 |
AJ Other Intangible Assets | 337 642.00 | | 337 642.00 | 337 642.00 |
AT Other tangible assets | 4 981.00 | 4 981.00 | | 4 981.00 |
BJ TOTAL (I) | 381 123.00 | 4 981.00 | 376 142.00 | 381 123.00 |
BX Customers and related accounts | 6 698.00 | | 6 698.00 | 6 698.00 |
BZ Other receivables | 40 021.00 | | 40 021.00 | 40 021.00 |
CF Cash and cash equivalents | 11 041.00 | | 11 041.00 | 11 041.00 |
CJ TOTAL (II) | 57 760.00 | | 57 760.00 | 57 760.00 |
CO Grand total (0 to V) | 438 883.00 | 4 981.00 | 433 901.00 | 438 883.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 000.00 | 46 000.00 | | 46 000.00 |
DD Legal reserve (1) | 2 057.00 | 2 057.00 | | 2 057.00 |
DH Retained earnings | -39 081.00 | -27 583.00 | | -39 081.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 567.00 | -10 528.00 | | -5 567.00 |
DJ Investment subsidies | 37 000.00 | 37 000.00 | | 37 000.00 |
DL TOTAL (I) | 40 409.00 | 46 945.00 | | 40 409.00 |
DU Loans and Debts from Credit Institutions (3) | 1 599.00 | 1 081.00 | | 1 599.00 |
DV Miscellaneous Loans and Financial Debts (4) | 164 790.00 | 156 861.00 | | 164 790.00 |
DX Trade payables and related accounts | 86 400.00 | 82 986.00 | | 86 400.00 |
DY Tax and social security liabilities | 135 848.00 | 140 079.00 | | 135 848.00 |
EA Other liabilities | 857.00 | | | 857.00 |
EB Prepaid income (2) | 4 000.00 | 4 000.00 | | 4 000.00 |
EC TOTAL (IV) | 393 493.00 | 385 007.00 | | 393 493.00 |
EE Grand total (I to V) | 433 901.00 | 431 953.00 | | 433 901.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 000.00 | | 1 000.00 | 1 000.00 |
FJ Net sales | 1 000.00 | | 1 000.00 | 1 000.00 |
FR Total operating income (I) | | | 1 000.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 6 567.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 6 567.00 | |
GG - OPERATING RESULT (I - II) | | | -5 567.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 9 815.00 | | |
HD Total exceptional income (VII) | | 9 815.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 9 815.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 000.00 | 21 315.00 | | 1 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 567.00 | 31 844.00 | | 6 567.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 567.00 | -10 528.00 | | -5 567.00 |
