| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 608.00 | 2 608.00 | | 2 608.00 |
AF Concessions, Patents and Similar Rights | 76 690.00 | 52 985.00 | 23 705.00 | 76 690.00 |
BJ TOTAL (I) | 129 298.00 | 55 592.00 | 73 705.00 | 129 298.00 |
BX Customers and related accounts | 3 328.00 | | 3 328.00 | 3 328.00 |
BZ Other receivables | 15 937.00 | | 15 937.00 | 15 937.00 |
CF Cash and cash equivalents | 1 383.00 | | 1 383.00 | 1 383.00 |
CJ TOTAL (II) | 20 648.00 | | 20 648.00 | 20 648.00 |
CO Grand total (0 to V) | 149 946.00 | 55 592.00 | 94 354.00 | 149 946.00 |
CU Other investments | 50 000.00 | | 50 000.00 | 50 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 500.00 | 46 500.00 | | 46 500.00 |
DH Retained earnings | 50 238.00 | 23 401.00 | | 50 238.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 940.00 | 26 837.00 | | -8 940.00 |
DL TOTAL (I) | 87 798.00 | 96 738.00 | | 87 798.00 |
DV Miscellaneous Loans and Financial Debts (4) | 93.00 | 93.00 | | 93.00 |
DX Trade payables and related accounts | 2 860.00 | 713.00 | | 2 860.00 |
DY Tax and social security liabilities | 3 116.00 | 8 929.00 | | 3 116.00 |
EA Other liabilities | 486.00 | 80.00 | | 486.00 |
EC TOTAL (IV) | 6 555.00 | 9 815.00 | | 6 555.00 |
EE Grand total (I to V) | 94 354.00 | 106 553.00 | | 94 354.00 |
EG Accrued income and payables due within one year | 6 555.00 | 9 815.00 | | 6 555.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 025.00 | | 22 025.00 | 22 025.00 |
FJ Net sales | 22 025.00 | | 22 025.00 | 22 025.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 22 025.00 | |
FW Other purchases and external expenses | | | 24 058.00 | |
FX Taxes, duties, and similar payments | | | 171.00 | |
FY Salaries and Wages | | | 7 668.00 | |
FZ Social Security Contributions | | | 2 750.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 707.00 | |
GE Other Expenses | | | 647.00 | |
GF Total Operating Expenses (II) | | | 41 000.00 | |
GG - OPERATING RESULT (I - II) | | | -18 975.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 42.00 | | | 42.00 |
HH Total exceptional expenses (VIII) | 42.00 | | | 42.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -42.00 | | | -42.00 |
HK Income tax | -10 077.00 | -17 560.00 | | -10 077.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 025.00 | 51 854.00 | | 22 025.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 965.00 | 25 016.00 | | 30 965.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 940.00 | 26 837.00 | | -8 940.00 |
| |
| 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 | 79 298.00 | | | 79 298.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 608.00 | | | 2 608.00 |
I4 DECREASES Grand Total | | | 79 298.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 608.00 | |
IO DECREASES Total including other intangible assets | | | 76 690.00 | |
KD ACQUISITIONS Total including other intangible assets | 76 690.00 | | | 76 690.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 401.00 | 5 707.00 | | 51 401.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 608.00 | | | 2 608.00 |
PE DEPRECIATION Total including other intangible assets | 48 793.00 | 5 707.00 | | 48 793.00 |
