| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 600 714.00 | 1 600 714.00 | | 1 600 714.00 |
BJ TOTAL (I) | 1 600 714.00 | 1 600 714.00 | | 1 600 714.00 |
BX Customers and related accounts | 1 452.00 | 1 210.00 | 242.00 | 1 452.00 |
BZ Other receivables | 6 751.00 | | 6 751.00 | 6 751.00 |
CF Cash and cash equivalents | 3 248.00 | | 3 248.00 | 3 248.00 |
CJ TOTAL (II) | 11 452.00 | 1 210.00 | 10 242.00 | 11 452.00 |
CO Grand total (0 to V) | 1 612 166.00 | 1 601 924.00 | 10 242.00 | 1 612 166.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DL TOTAL (I) | 10 000.00 | 10 000.00 | | 10 000.00 |
DY Tax and social security liabilities | 242.00 | 242.00 | | 242.00 |
EC TOTAL (IV) | 242.00 | 242.00 | | 242.00 |
EE Grand total (I to V) | 10 242.00 | 10 242.00 | | 10 242.00 |
EG Accrued income and payables due within one year | 242.00 | 242.00 | | 242.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 663.00 | |
FX Taxes, duties, and similar payments | | | 544.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 1 207.00 | |
GG - OPERATING RESULT (I - II) | | | -1 207.00 | |
GL Other interest and similar income | | | 1 207.00 | |
GP Total financial income (V) | | | 1 207.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 207.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 207.00 | 2 442.00 | | 1 207.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 207.00 | 2 442.00 | | 1 207.00 |
| |
| 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 | 1 600 714.00 | | | 1 600 714.00 |
I4 DECREASES Grand Total | | | 1 600 714.00 | |
IO DECREASES Total including other intangible assets | | | 1 600 714.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 600 714.00 | | | 1 600 714.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 067 143.00 | | | 1 067 143.00 |
PE DEPRECIATION Total including other intangible assets | 1 067 143.00 | | | 1 067 143.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 533 571.00 | | | 533 571.00 |
6T Receivables | 1 210.00 | | | 1 210.00 |
7B Total provisions for depreciation | 534 781.00 | | | 534 781.00 |
7C Grand total | 534 781.00 | | | 534 781.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VA Doubtful or disputed receivables | 1 452.00 | | | 1 452.00 |
VB VAT | 1 670.00 | | | 1 670.00 |
VC Group and associates | 5 081.00 | | | 5 081.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 203.00 | 8 203.00 | | 8 203.00 |
VW VAT | 242.00 | 242.00 | | 242.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 242.00 | 242.00 | | 242.00 |
| |
| 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) | 88.00 | 80.00 | | 88.00 |
ST Other accounts | 574.00 | 612.00 | | 574.00 |
YW Business tax | 544.00 | 539.00 | | 544.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 544.00 | 539.00 | | 544.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 663.00 | 693.00 | | 663.00 |
