| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 242 108.00 | 239 108.00 | 3 000.00 | 242 108.00 |
BJ TOTAL (I) | 242 108.00 | 239 108.00 | 3 000.00 | 242 108.00 |
BZ Other receivables | 17 389.00 | | 17 389.00 | 17 389.00 |
CJ TOTAL (II) | 17 389.00 | | 17 389.00 | 17 389.00 |
CO Grand total (0 to V) | 259 497.00 | 239 108.00 | 20 389.00 | 259 497.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -222 719.00 | | | -222 719.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 674.00 | | | -18 674.00 |
DL TOTAL (I) | -231 393.00 | | | -231 393.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146 862.00 | | | 146 862.00 |
DX Trade payables and related accounts | 5 140.00 | | | 5 140.00 |
DZ Fixed asset liabilities and related accounts | 99 780.00 | | | 99 780.00 |
EC TOTAL (IV) | 251 781.00 | | | 251 781.00 |
EE Grand total (I to V) | 20 389.00 | | | 20 389.00 |
EG Accrued income and payables due within one year | 104 920.00 | | | 104 920.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 3.00 | |
FW Other purchases and external expenses | | | 6 517.00 | |
GB Operating Expenses - Provisions | | | 9 456.00 | |
GF Total Operating Expenses (II) | | | 15 973.00 | |
GG - OPERATING RESULT (I - II) | | | -15 971.00 | |
GR Interest and similar expenses | | | 2 703.00 | |
GU Total financial expenses (VI) | | | 2 703.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 703.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 674.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3.00 | | | 3.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 677.00 | | | 18 677.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 674.00 | | | -18 674.00 |
| |
| 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 | 229 652.00 | | 12 456.00 | 229 652.00 |
I4 DECREASES Grand Total | | | 242 108.00 | |
IO DECREASES Total including other intangible assets | | | 242 108.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 242 108.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 229 652.00 | | -229 652.00 | 229 652.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 229 652.00 | 9 456.00 | | 229 652.00 |
7B Total provisions for depreciation | 229 652.00 | 9 456.00 | | 229 652.00 |
7C Grand total | 229 652.00 | 9 456.00 | | 229 652.00 |
UE of which provisions and reversals: - Operating | | 9 456.00 | | |
| |
| 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 | 146 862.00 | | | 146 862.00 |
8B Suppliers and Related Accounts | 5 140.00 | 5 140.00 | | 5 140.00 |
8J Fixed Asset Liabilities and Related Accounts | 99 780.00 | 99 780.00 | | 99 780.00 |
VB VAT | 17 389.00 | 17 389.00 | | 17 389.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 389.00 | 17 389.00 | | 17 389.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 251 781.00 | 104 920.00 | | 251 781.00 |
