| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 6 866 279.00 | 6 866 279.00 | | 6 866 279.00 |
BJ TOTAL (I) | 6 866 279.00 | 6 866 279.00 | | 6 866 279.00 |
BT Goods | | | | |
BX Customers and related accounts | 356 015.00 | | 356 015.00 | 356 015.00 |
BZ Other receivables | 4 967 801.00 | | 4 967 801.00 | 4 967 801.00 |
CJ TOTAL (II) | 5 323 817.00 | | 5 323 817.00 | 5 323 817.00 |
CO Grand total (0 to V) | 12 190 097.00 | 6 866 279.00 | 5 323 817.00 | 12 190 097.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 156 534.00 | 156 534.00 | | 156 534.00 |
DB Share, merger, contribution premiums, etc. | 7 040 665.00 | 7 040 665.00 | | 7 040 665.00 |
DD Legal reserve (1) | 14 454.00 | 14 454.00 | | 14 454.00 |
DH Retained earnings | -2 037 122.00 | -2 091 479.00 | | -2 037 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 568.00 | 54 357.00 | | 6 568.00 |
DL TOTAL (I) | 5 181 099.00 | 5 174 531.00 | | 5 181 099.00 |
DX Trade payables and related accounts | 13 098.00 | 127 025.00 | | 13 098.00 |
DY Tax and social security liabilities | 21 964.00 | 20 704.00 | | 21 964.00 |
EA Other liabilities | 107 655.00 | 100 198.00 | | 107 655.00 |
EC TOTAL (IV) | 142 718.00 | 247 928.00 | | 142 718.00 |
EE Grand total (I to V) | 5 323 817.00 | 5 422 459.00 | | 5 323 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 72 496.00 | |
FJ Net sales | | | 72 496.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 72 496.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 77 085.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 43 894.00 | |
GF Total Operating Expenses (II) | | | 120 979.00 | |
GG - OPERATING RESULT (I - II) | | | -48 483.00 | |
GL Other interest and similar income | | | 55 051.00 | |
GP Total financial income (V) | | | 55 051.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 051.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 568.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 127 547.00 | 61 122.00 | | 127 547.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 979.00 | 6 765.00 | | 120 979.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 568.00 | 54 357.00 | | 6 568.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 865.00 | | | 6 865.00 |
PE DEPRECIATION Total including other intangible assets | 6 865.00 | | | 6 865.00 |
| |
| 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 | 13.00 | 13.00 | | 13.00 |
8D Social Security and Other Social Organizations | 22.00 | 22.00 | | 22.00 |
8K Other liabilities (including liabilities related to repo transactions) | 108.00 | 108.00 | | 108.00 |
UX Other trade receivables | 5 324.00 | 5 324.00 | | 5 324.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 324.00 | 5 324.00 | | 5 324.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143.00 | 143.00 | | 143.00 |
