| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 54 500.00 | 54 500.00 | | 54 500.00 |
AL Advances and down payments on intangible assets. | 5 000.00 | 5 000.00 | | 5 000.00 |
AT Other tangible assets | 1 734.00 | 1 734.00 | | 1 734.00 |
BJ TOTAL (I) | 61 234.00 | 61 234.00 | | 61 234.00 |
BZ Other receivables | 4 802.00 | | 4 802.00 | 4 802.00 |
CF Cash and cash equivalents | 134 066.00 | | 134 066.00 | 134 066.00 |
CH Prepaid expenses | 701.00 | | 701.00 | 701.00 |
CJ TOTAL (II) | 139 568.00 | | 139 568.00 | 139 568.00 |
CO Grand total (0 to V) | 200 803.00 | 61 234.00 | 139 568.00 | 200 803.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 155 432.00 | 2 434 997.00 | | 155 432.00 |
DB Share, merger, contribution premiums, etc. | 740 026.00 | 170 135.00 | | 740 026.00 |
DH Retained earnings | -751 907.00 | -729 175.00 | | -751 907.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 408.00 | -22 732.00 | | -22 408.00 |
DL TOTAL (I) | 121 143.00 | 1 853 225.00 | | 121 143.00 |
DX Trade payables and related accounts | 18 024.00 | 1 931.00 | | 18 024.00 |
DY Tax and social security liabilities | 401.00 | 805.00 | | 401.00 |
EC TOTAL (IV) | 18 425.00 | 2 737.00 | | 18 425.00 |
EE Grand total (I to V) | 139 568.00 | 1 855 962.00 | | 139 568.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 686.00 | | 1 686.00 | 1 686.00 |
FJ Net sales | 1 686.00 | | 1 686.00 | 1 686.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 686.00 | |
FW Other purchases and external expenses | | | 27 412.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 2 588.00 | |
GB Operating Expenses - Provisions | | | 51 912.00 | |
GE Other Expenses | | | 33.00 | |
GF Total Operating Expenses (II) | | | 82 094.00 | |
GG - OPERATING RESULT (I - II) | | | -80 408.00 | |
GO Net income from sales of marketable securities | | | 3 499.00 | |
GP Total financial income (V) | | | 3 499.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 499.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -76 908.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 54 500.00 | 325 182.00 | | 54 500.00 |
HD Total exceptional income (VII) | 54 500.00 | 325 182.00 | | 54 500.00 |
HF Exceptional expenses on capital transactions | | 327 304.00 | | |
HH Total exceptional expenses (VIII) | | 327 304.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 54 500.00 | -2 123.00 | | 54 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 686.00 | 332 536.00 | | 59 686.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 094.00 | 355 267.00 | | 82 094.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 408.00 | -22 732.00 | | -22 408.00 |
| |
| 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 | 6 734.00 | | 54 500.00 | 6 734.00 |
I4 DECREASES Grand Total | | | 61 234.00 | |
IO DECREASES Total including other intangible assets | | | 59 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 734.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | 54 500.00 | 5 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 734.00 | | | 1 734.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 734.00 | 2 588.00 | | 1 734.00 |
PE DEPRECIATION Total including other intangible assets | | 2 588.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 1 734.00 | | | 1 734.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 5 000.00 | 51 912.00 | | 5 000.00 |
7B Total provisions for depreciation | 5 000.00 | 51 912.00 | | 5 000.00 |
7C Grand total | 5 000.00 | 51 912.00 | | 5 000.00 |
UE of which provisions and reversals: - Operating | | 51 912.00 | | |
| |
| 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 | 18 024.00 | 18 024.00 | | 18 024.00 |
8C Staff and Related Accounts | 326.00 | 326.00 | | 326.00 |
VB VAT | 4 802.00 | | | 4 802.00 |
VQ Other Taxes, Duties, and Similar Debts | 75.00 | 75.00 | | 75.00 |
VS Prepaid expenses | 701.00 | | | 701.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 502.00 | 5 502.00 | | 5 502.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 425.00 | 18 425.00 | | 18 425.00 |
