| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 152 449.00 | 152 449.00 | | 152 449.00 |
BJ TOTAL (I) | 152 449.00 | 152 449.00 | | 152 449.00 |
BX Customers and related accounts | 467.00 | | 467.00 | 467.00 |
BZ Other receivables | 1 909 393.00 | | 1 909 393.00 | 1 909 393.00 |
CJ TOTAL (II) | 1 909 861.00 | | 1 909 861.00 | 1 909 861.00 |
CO Grand total (0 to V) | 2 062 310.00 | 152 449.00 | 1 909 861.00 | 2 062 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 792 000.00 | 1 792 000.00 | | 1 792 000.00 |
DB Share, merger, contribution premiums, etc. | | 65 065.00 | | |
DD Legal reserve (1) | 107 810.00 | 107 810.00 | | 107 810.00 |
DG Other reserves | | 27 214.00 | | |
DH Retained earnings | 2 481.00 | 96 325.00 | | 2 481.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 586.00 | -6 923.00 | | -8 586.00 |
DL TOTAL (I) | 1 893 704.00 | 2 081 491.00 | | 1 893 704.00 |
DU Loans and Debts from Credit Institutions (3) | 13 689.00 | 14 262.00 | | 13 689.00 |
DX Trade payables and related accounts | 2 467.00 | 2 443.00 | | 2 467.00 |
EA Other liabilities | | 5 913.00 | | |
EC TOTAL (IV) | 16 157.00 | 22 619.00 | | 16 157.00 |
EE Grand total (I to V) | 1 909 861.00 | 2 104 109.00 | | 1 909 861.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 698.00 | |
FJ Net sales | | | 698.00 | |
FR Total operating income (I) | | | 698.00 | |
FW Other purchases and external expenses | | | 4 495.00 | |
FX Taxes, duties, and similar payments | | | | |
GB Operating Expenses - Provisions | | | 6 987.00 | |
GF Total Operating Expenses (II) | | | 11 483.00 | |
GG - OPERATING RESULT (I - II) | | | -10 784.00 | |
GP Total financial income (V) | | | 2 282.00 | |
GU Total financial expenses (VI) | | | 83.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 198.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 586.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 980.00 | 4 593.00 | | 2 980.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 566.00 | 11 516.00 | | 11 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 586.00 | -6 923.00 | | -8 586.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 145 462.00 | 6 987.00 | | 145 462.00 |
PE DEPRECIATION Total including other intangible assets | 145 462.00 | 6 987.00 | | 145 462.00 |
| |
| 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 | 2 467.00 | 2 467.00 | | 2 467.00 |
UX Other trade receivables | 467.00 | 467.00 | | 467.00 |
VG Loans with a maturity of up to one year at origin | 13 689.00 | 13 689.00 | | 13 689.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 909 393.00 | 1 909 393.00 | | 1 909 393.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 909 861.00 | 1 909 861.00 | | 1 909 861.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 157.00 | 16 157.00 | | 16 157.00 |
