| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 510 000.00 | 510 000.00 | | 510 000.00 |
AR Technical installations, industrial equipment and tools | 76 061.00 | 76 061.00 | | 76 061.00 |
BJ TOTAL (I) | 586 061.00 | 586 061.00 | | 586 061.00 |
CF Cash and cash equivalents | 846 926.00 | | 846 926.00 | 846 926.00 |
CJ TOTAL (II) | 846 926.00 | | 846 926.00 | 846 926.00 |
CO Grand total (0 to V) | 1 432 987.00 | 586 061.00 | 846 926.00 | 1 432 987.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 155 000.00 | 155 000.00 | | 155 000.00 |
DC Revaluation differences | 8.00 | 8.00 | | 8.00 |
DD Legal reserve (1) | 15 500.00 | 15 500.00 | | 15 500.00 |
DH Retained earnings | 678 993.00 | 681 424.00 | | 678 993.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 527.00 | -2 431.00 | | -3 527.00 |
DL TOTAL (I) | 845 966.00 | 849 493.00 | | 845 966.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
EC TOTAL (IV) | 960.00 | | | 960.00 |
EE Grand total (I to V) | 846 926.00 | 849 493.00 | | 846 926.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 527.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 527.00 | |
GG - OPERATING RESULT (I - II) | | | -3 527.00 | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 797.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 527.00 | 3 229.00 | | 3 527.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 527.00 | -2 431.00 | | -3 527.00 |
| |
| 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 | 586 061.00 | | | 586 061.00 |
I4 DECREASES Grand Total | | | 586 061.00 | |
IO DECREASES Total including other intangible assets | | | 510 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 76 061.00 | |
KD ACQUISITIONS Total including other intangible assets | 510 000.00 | | | 510 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 76 061.00 | | | 76 061.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 76 061.00 | | | 76 061.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 76 061.00 | | | 76 061.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 510 000.00 | 510 000.00 | | 510 000.00 |
7B Total provisions for depreciation | 510 000.00 | 510 000.00 | | 510 000.00 |
7C Grand total | 510 000.00 | 510 000.00 | | 510 000.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 960.00 | 960.00 | | 960.00 |
