| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 1.00 | |
AT Other tangible assets | 701 827.00 | 501 854.00 | 199 973.00 | 701 827.00 |
BJ TOTAL (I) | 701 827.00 | 501 854.00 | 199 973.00 | 701 827.00 |
BZ Other receivables | 607.00 | | 607.00 | 607.00 |
CF Cash and cash equivalents | 3 298.00 | | 3 298.00 | 3 298.00 |
CJ TOTAL (II) | 3 905.00 | | 3 905.00 | 3 905.00 |
CO Grand total (0 to V) | 705 732.00 | 501 854.00 | 203 878.00 | 705 732.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10.00 | | | 10.00 |
DH Retained earnings | -279 752.00 | | | -279 752.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -79 096.00 | | | -79 096.00 |
DL TOTAL (I) | -358 838.00 | | | -358 838.00 |
DV Miscellaneous Loans and Financial Debts (4) | 446 105.00 | | | 446 105.00 |
DX Trade payables and related accounts | 3 177.00 | | | 3 177.00 |
DZ Fixed asset liabilities and related accounts | 113 434.00 | | | 113 434.00 |
EC TOTAL (IV) | 562 716.00 | | | 562 716.00 |
EE Grand total (I to V) | 203 878.00 | | | 203 878.00 |
EG Accrued income and payables due within one year | 295 286.00 | | | 295 286.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 360.00 | | 24 360.00 | 24 360.00 |
FJ Net sales | 24 360.00 | | 24 360.00 | 24 360.00 |
FO Operating subsidies | | | 4 500.00 | |
FR Total operating income (I) | | | 28 860.00 | |
FW Other purchases and external expenses | | | 5 795.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 100 261.00 | |
GF Total Operating Expenses (II) | | | 106 056.00 | |
GG - OPERATING RESULT (I - II) | | | -77 196.00 | |
GR Interest and similar expenses | | | 1 900.00 | |
GU Total financial expenses (VI) | | | 1 900.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 900.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -79 096.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28 860.00 | | | 28 860.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 956.00 | | | 107 956.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -79 096.00 | | | -79 096.00 |
| |
| 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 | 701 827.00 | | | 701 827.00 |
I4 DECREASES Grand Total | | | 701 827.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 701 827.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 701 827.00 | | | 701 827.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 401 593.00 | 100 261.00 | | 401 593.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 401 593.00 | 100 261.00 | | 401 593.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 199 939.00 | | 199 939.00 | 199 939.00 |
8B Suppliers and Related Accounts | 3 177.00 | 3 177.00 | | 3 177.00 |
8J Fixed Asset Liabilities and Related Accounts | 113 434.00 | 45 943.00 | 67 490.00 | 113 434.00 |
VB VAT | 607.00 | 607.00 | | 607.00 |
VI Group and Associates | 246 166.00 | 246 166.00 | | 246 166.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 607.00 | 607.00 | | 607.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 562 716.00 | 295 286.00 | 267 429.00 | 562 716.00 |
