| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 410 086.00 | 148 020.00 | 262 065.00 | 410 086.00 |
BJ TOTAL (I) | 410 086.00 | 148 020.00 | 262 065.00 | 410 086.00 |
BV Advances and down payments on orders | 300.00 | | 300.00 | 300.00 |
BZ Other receivables | 1 343.00 | | 1 343.00 | 1 343.00 |
CF Cash and cash equivalents | 63 761.00 | | 63 761.00 | 63 761.00 |
CJ TOTAL (II) | 65 404.00 | | 65 404.00 | 65 404.00 |
CO Grand total (0 to V) | 475 490.00 | 148 020.00 | 327 470.00 | 475 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DH Retained earnings | -166 671.00 | | | -166 671.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -87 820.00 | | | -87 820.00 |
DL TOTAL (I) | -54 492.00 | | | -54 492.00 |
DU Loans and Debts from Credit Institutions (3) | 80.00 | | | 80.00 |
DV Miscellaneous Loans and Financial Debts (4) | 375 011.00 | | | 375 011.00 |
DX Trade payables and related accounts | 6 273.00 | | | 6 273.00 |
DY Tax and social security liabilities | 597.00 | | | 597.00 |
EC TOTAL (IV) | 381 962.00 | | | 381 962.00 |
EE Grand total (I to V) | 327 470.00 | | | 327 470.00 |
EG Accrued income and payables due within one year | 3 819.00 | | | 3 819.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 80.00 | | | 80.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 698.00 | |
FX Taxes, duties, and similar payments | | | 67.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 78 013.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 87 785.00 | |
GG - OPERATING RESULT (I - II) | | | -87 785.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -87 785.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | | | -35.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 820.00 | | | 87 820.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -87 820.00 | | | -87 820.00 |
| |
| 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 | 410 086.00 | | 60 053.00 | 410 086.00 |
I4 DECREASES Grand Total | 60 053.00 | | 410 086.00 | 60 053.00 |
IO DECREASES Total including other intangible assets | | | 410 086.00 | |
IY DECREASES Total Tangible Fixed Assets | 60 053.00 | | | 60 053.00 |
KD ACQUISITIONS Total including other intangible assets | 350 033.00 | | 60 053.00 | 350 033.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 60 053.00 | | | 60 053.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 70 006.00 | 78 013.00 | | 70 006.00 |
PE DEPRECIATION Total including other intangible assets | 70 006.00 | 78 013.00 | | 70 006.00 |
| |
| 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 | 6 273.00 | 6 273.00 | | 6 273.00 |
8C Staff and Related Accounts | 138.00 | 138.00 | | 138.00 |
8D Social Security and Other Social Organizations | 378.00 | 378.00 | | 378.00 |
VB VAT | 1 293.00 | | | 1 293.00 |
VC Group and associates | 50.00 | | | 50.00 |
VG Loans with a maturity of up to one year at origin | 80.00 | 80.00 | | 80.00 |
VI Group and Associates | 375 011.00 | 375 011.00 | | 375 011.00 |
VQ Other Taxes, Duties, and Similar Debts | 80.00 | 80.00 | | 80.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 343.00 | 1 343.00 | | 1 343.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 381 962.00 | 381 962.00 | | 381 962.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 250.00 | | | 5 250.00 |
ST Other accounts | 4 448.00 | | | 4 448.00 |
YW Business tax | 67.00 | | | 67.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 67.00 | | | 67.00 |
YZ Total deductible VAT on goods and services | 1 343.00 | | | 1 343.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 698.00 | | | 9 698.00 |
