| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 120 658.00 | 118 300.00 | 2 358.00 | 120 658.00 |
AT Other tangible assets | 1 546.00 | 1 546.00 | | 1 546.00 |
BJ TOTAL (I) | 122 204.00 | 119 846.00 | 2 358.00 | 122 204.00 |
BX Customers and related accounts | 360 000.00 | | 360 000.00 | 360 000.00 |
BZ Other receivables | 5 721.00 | | 5 721.00 | 5 721.00 |
CF Cash and cash equivalents | 5 842.00 | | 5 842.00 | 5 842.00 |
CJ TOTAL (II) | 371 563.00 | | 371 563.00 | 371 563.00 |
CO Grand total (0 to V) | 493 767.00 | 119 846.00 | 373 921.00 | 493 767.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 419.00 | 15 419.00 | | 15 419.00 |
DB Share, merger, contribution premiums, etc. | 358 723.00 | 358 723.00 | | 358 723.00 |
DD Legal reserve (1) | 1 542.00 | 1 542.00 | | 1 542.00 |
DH Retained earnings | -134 321.00 | -194 467.00 | | -134 321.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 128.00 | 60 146.00 | | 55 128.00 |
DL TOTAL (I) | 296 490.00 | 241 362.00 | | 296 490.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 16 254.00 | 11 481.00 | | 16 254.00 |
DY Tax and social security liabilities | 61 176.00 | 49 176.00 | | 61 176.00 |
EC TOTAL (IV) | 77 430.00 | 60 657.00 | | 77 430.00 |
EE Grand total (I to V) | 373 921.00 | 302 020.00 | | 373 921.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 60 000.00 | |
FW Other purchases and external expenses | | | 4 425.00 | |
FX Taxes, duties, and similar payments | | | 447.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 872.00 | |
GG - OPERATING RESULT (I - II) | | | 55 128.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 128.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 000.00 | 66 858.00 | | 60 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 872.00 | 6 712.00 | | 4 872.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 128.00 | 60 146.00 | | 55 128.00 |
| |
| 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 | 122 204.00 | | | 122 204.00 |
I4 DECREASES Grand Total | | | 122 204.00 | |
IO DECREASES Total including other intangible assets | | | 120 658.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 546.00 | |
KD ACQUISITIONS Total including other intangible assets | 120 658.00 | | | 120 658.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 546.00 | | | 1 546.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 119 846.00 | | | 119 846.00 |
PE DEPRECIATION Total including other intangible assets | 118 300.00 | | | 118 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 546.00 | | | 1 546.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VT TOTAL – STATEMENT OF RECEIVABLES | 365 721.00 | 365 721.00 | | 365 721.00 |
