| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 89 780.00 | | 89 780.00 | 89 780.00 |
AL Advances and down payments on intangible assets. | 156 997.00 | | 156 997.00 | 156 997.00 |
BJ TOTAL (I) | 246 778.00 | | 246 778.00 | 246 778.00 |
BZ Other receivables | 2 117.00 | | 2 117.00 | 2 117.00 |
CF Cash and cash equivalents | 927.00 | | 927.00 | 927.00 |
CJ TOTAL (II) | 3 044.00 | | 3 044.00 | 3 044.00 |
CO Grand total (0 to V) | 249 822.00 | | 249 822.00 | 249 822.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -4 747.00 | | | -4 747.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 742.00 | -4 747.00 | | -7 742.00 |
DL TOTAL (I) | -11 490.00 | -3 747.00 | | -11 490.00 |
DV Miscellaneous Loans and Financial Debts (4) | 254 262.00 | 58 233.00 | | 254 262.00 |
DX Trade payables and related accounts | 7 050.00 | 4 800.00 | | 7 050.00 |
EC TOTAL (IV) | 261 312.00 | 63 033.00 | | 261 312.00 |
EE Grand total (I to V) | 249 822.00 | 59 285.00 | | 249 822.00 |
EI Including equity loans | 8.00 | | | 8.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 427.00 | |
GF Total Operating Expenses (II) | | | 7 428.00 | |
GG - OPERATING RESULT (I - II) | | | -7 428.00 | |
GR Interest and similar expenses | | | 313.00 | |
GU Total financial expenses (VI) | | | 313.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -313.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 742.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 742.00 | 4 748.00 | | 7 742.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 742.00 | -4 747.00 | | -7 742.00 |
| |
| 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 | 48 236.00 | | 198 541.00 | 48 236.00 |
I4 DECREASES Grand Total | | | 246 778.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 246 778.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 236.00 | | 198 541.00 | 48 236.00 |
| |
| 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 | 254 262.00 | | | 254 262.00 |
8B Suppliers and Related Accounts | 7 050.00 | 7 050.00 | | 7 050.00 |
VB VAT | 2 117.00 | 2 117.00 | | 2 117.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 117.00 | 2 117.00 | | 2 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 261 312.00 | 7 050.00 | | 261 312.00 |
