| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 254.00 | 254.00 | | 254.00 |
BJ TOTAL (I) | 254.00 | 254.00 | | 254.00 |
BZ Other receivables | 161.00 | | 161.00 | 161.00 |
CJ TOTAL (II) | 161.00 | | 161.00 | 161.00 |
CO Grand total (0 to V) | 414.00 | 254.00 | 161.00 | 414.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -56 993.00 | -56 907.00 | | -56 993.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43.00 | -86.00 | | -43.00 |
DL TOTAL (I) | -49 414.00 | -49 371.00 | | -49 414.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 411.00 | 49 411.00 | | 49 411.00 |
DX Trade payables and related accounts | 137.00 | 91.00 | | 137.00 |
DY Tax and social security liabilities | 26.00 | 26.00 | | 26.00 |
EC TOTAL (IV) | 49 575.00 | 49 529.00 | | 49 575.00 |
EE Grand total (I to V) | 161.00 | 158.00 | | 161.00 |
EI Including equity loans | 49 411.00 | | | 49 411.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 43.00 | |
GF Total Operating Expenses (II) | | | 43.00 | |
GG - OPERATING RESULT (I - II) | | | -43.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43.00 | 86.00 | | 43.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43.00 | -86.00 | | -43.00 |
| |
| 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 | 254.00 | | | 254.00 |
I4 DECREASES Grand Total | | | 254.00 | |
IO DECREASES Total including other intangible assets | | | 254.00 | |
KD ACQUISITIONS Total including other intangible assets | 254.00 | | | 254.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 254.00 | | | 254.00 |
PE DEPRECIATION Total including other intangible assets | 254.00 | | | 254.00 |
| |
| 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 | 137.00 | 137.00 | | 137.00 |
VB VAT | 161.00 | 161.00 | | 161.00 |
VI Group and Associates | 49 411.00 | | | 49 411.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 161.00 | 161.00 | | 161.00 |
VW VAT | 26.00 | 26.00 | | 26.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 575.00 | 163.00 | | 49 575.00 |
