| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 396.00 | 396.00 | | 396.00 |
AJ Other Intangible Assets | 5 000.00 | 5 000.00 | | 5 000.00 |
BJ TOTAL (I) | 5 396.00 | 5 396.00 | | 5 396.00 |
CF Cash and cash equivalents | 7 499.00 | | 7 499.00 | 7 499.00 |
CJ TOTAL (II) | 7 499.00 | | 7 499.00 | 7 499.00 |
CO Grand total (0 to V) | 12 895.00 | 5 396.00 | 7 499.00 | 12 895.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | -226 087.00 | -219 958.00 | | -226 087.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 076.00 | -6 129.00 | | -5 076.00 |
DL TOTAL (I) | -66 163.00 | -61 087.00 | | -66 163.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 432.00 | 70 432.00 | | 70 432.00 |
DX Trade payables and related accounts | 3 230.00 | 5 732.00 | | 3 230.00 |
EC TOTAL (IV) | 73 662.00 | 76 164.00 | | 73 662.00 |
EE Grand total (I to V) | 7 499.00 | 15 077.00 | | 7 499.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 076.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 5 076.00 | |
GG - OPERATING RESULT (I - II) | | | -5 076.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 076.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 076.00 | 6 129.00 | | 5 076.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 076.00 | -6 129.00 | | -5 076.00 |
| |
| 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 | 5 394.00 | | | 5 394.00 |
I4 DECREASES Grand Total | | | 5 396.00 | |
IO DECREASES Total including other intangible assets | | | 5 396.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 396.00 | | | 5 396.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 396.00 | | | 5 396.00 |
PE DEPRECIATION Total including other intangible assets | 5 396.00 | | | 5 396.00 |
| |
| 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 | 3 230.00 | 3 230.00 | | 3 230.00 |
VI Group and Associates | 70 432.00 | | 70 432.00 | 70 432.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 662.00 | 3 230.00 | 70 432.00 | 73 662.00 |
