| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 80 000.00 | 5 951.00 | 74 049.00 | 80 000.00 |
BJ TOTAL (I) | 80 000.00 | 5 951.00 | 74 049.00 | 80 000.00 |
BZ Other receivables | 400.00 | | 400.00 | 400.00 |
CF Cash and cash equivalents | 11 549.00 | | 11 549.00 | 11 549.00 |
CJ TOTAL (II) | 11 949.00 | | 11 949.00 | 11 949.00 |
CO Grand total (0 to V) | 91 949.00 | 5 951.00 | 85 998.00 | 91 949.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -600.00 | | | -600.00 |
DL TOTAL (I) | 9 400.00 | | | 9 400.00 |
DU Loans and Debts from Credit Institutions (3) | 72 501.00 | | | 72 501.00 |
DV Miscellaneous Loans and Financial Debts (4) | 88.00 | | | 88.00 |
DX Trade payables and related accounts | 2 400.00 | | | 2 400.00 |
DY Tax and social security liabilities | 1 609.00 | | | 1 609.00 |
EC TOTAL (IV) | 76 598.00 | | | 76 598.00 |
EE Grand total (I to V) | 85 998.00 | | | 85 998.00 |
EG Accrued income and payables due within one year | 15 393.00 | | | 15 393.00 |
EI Including equity loans | 88.00 | | | 88.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 25 000.00 | |
FR Total operating income (I) | | | 25 000.00 | |
FW Other purchases and external expenses | | | 19 390.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 951.00 | |
GF Total Operating Expenses (II) | | | 25 341.00 | |
GG - OPERATING RESULT (I - II) | | | -341.00 | |
GR Interest and similar expenses | | | 259.00 | |
GU Total financial expenses (VI) | | | 259.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -600.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 000.00 | | | 25 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 600.00 | | | 25 600.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -600.00 | | | -600.00 |
| |
| 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 | | | 80 000.00 | |
I4 DECREASES Grand Total | | | 80 000.00 | |
IO DECREASES Total including other intangible assets | | | 80 000.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 80 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 5 951.00 | | |
PE DEPRECIATION Total including other intangible assets | | 5 951.00 | | |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
VB VAT | 400.00 | 400.00 | | 400.00 |
VH Loans with a maturity of more than one year at origin | 72 501.00 | 72 501.00 | | 72 501.00 |
VI Group and Associates | 88.00 | 88.00 | | 88.00 |
VJ Loans taken out during the year | 72 501.00 | | | 72 501.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 400.00 | 400.00 | | 400.00 |
VW VAT | 1 609.00 | 1 609.00 | | 1 609.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 598.00 | 76 598.00 | | 76 598.00 |
