| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | | |
BZ Other receivables | 24 676.00 | | 24 676.00 | 24 676.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 24 676.00 | | 24 676.00 | 24 676.00 |
CO Grand total (0 to V) | 24 676.00 | | 24 676.00 | 24 676.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000 000.00 | 6 000 000.00 | | 6 000 000.00 |
DD Legal reserve (1) | 14 583.00 | 14 583.00 | | 14 583.00 |
DH Retained earnings | -5 989 409.00 | -3 696 713.00 | | -5 989 409.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 842.00 | -2 292 696.00 | | -7 842.00 |
DL TOTAL (I) | 17 332.00 | 25 174.00 | | 17 332.00 |
DQ Provisions for Expenses | 1 100.00 | | | 1 100.00 |
DR TOTAL (IV) | 1 100.00 | | | 1 100.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | | | 5.00 |
DX Trade payables and related accounts | 6 240.00 | 298 631.00 | | 6 240.00 |
DY Tax and social security liabilities | | 4 561.00 | | |
EC TOTAL (IV) | 6 245.00 | 303 192.00 | | 6 245.00 |
EE Grand total (I to V) | 24 677.00 | 328 366.00 | | 24 677.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 3.00 | |
FW Other purchases and external expenses | | | 5 946.00 | |
FX Taxes, duties, and similar payments | | | 765.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 6 711.00 | |
GG - OPERATING RESULT (I - II) | | | -6 708.00 | |
GN Positive exchange differences | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 35.00 | |
GS Negative differences of foreign exchange | | | 1.00 | |
GU Total financial expenses (VI) | | | 36.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -34.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 742.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 100.00 | | | 1 100.00 |
HH Total exceptional expenses (VIII) | 1 100.00 | | | 1 100.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 100.00 | | | -1 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5.00 | 418 796.00 | | 5.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 847.00 | 2 711 492.00 | | 7 847.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 842.00 | -2 292 696.00 | | -7 842.00 |
| |
| 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 | 10 038 165.00 | | | 10 038 165.00 |
I4 DECREASES Grand Total | | 10 038 165.00 | | |
IO DECREASES Total including other intangible assets | | 10 038 165.00 | | |
KD ACQUISITIONS Total including other intangible assets | 10 038 165.00 | | | 10 038 165.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 038 165.00 | | 10 038 165.00 | 10 038 165.00 |
PE DEPRECIATION Total including other intangible assets | 10 038 165.00 | | 10 038 165.00 | 10 038 165.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 1 100.00 | | |
7C Grand total | | 1 100.00 | | |
UJ - Exceptional | | 1 100.00 | | |
| |
| 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 | 6 240.00 | 6 240.00 | | 6 240.00 |
VB VAT | 1 661.00 | 1 661.00 | | 1 661.00 |
VC Group and associates | 23 015.00 | 23 015.00 | | 23 015.00 |
VG Loans with a maturity of up to one year at origin | 5.00 | 5.00 | | 5.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 676.00 | 24 676.00 | | 24 676.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 245.00 | 6 245.00 | | 6 245.00 |
