| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 19 281.00 | 19 281.00 | | 19 281.00 |
BJ TOTAL (I) | 27 281.00 | 19 281.00 | 8 000.00 | 27 281.00 |
BX Customers and related accounts | 71 100.00 | | 71 100.00 | 71 100.00 |
BZ Other receivables | 152 097.00 | | 152 097.00 | 152 097.00 |
CD Marketable securities | 144 696.00 | | 144 696.00 | 144 696.00 |
CF Cash and cash equivalents | 133 968.00 | | 133 968.00 | 133 968.00 |
CJ TOTAL (II) | 501 861.00 | | 501 861.00 | 501 861.00 |
CO Grand total (0 to V) | 529 142.00 | 19 281.00 | 509 861.00 | 529 142.00 |
CU Other investments | 8 000.00 | | 8 000.00 | 8 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 29 918.00 | 29 918.00 | | 29 918.00 |
DG Other reserves | 392 895.00 | 386 257.00 | | 392 895.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 195.00 | 6 638.00 | | -14 195.00 |
DL TOTAL (I) | 445 618.00 | 459 813.00 | | 445 618.00 |
DX Trade payables and related accounts | 5 467.00 | 66 415.00 | | 5 467.00 |
DY Tax and social security liabilities | 8 193.00 | 26 283.00 | | 8 193.00 |
EA Other liabilities | 50 582.00 | 247 532.00 | | 50 582.00 |
EC TOTAL (IV) | 64 242.00 | 340 229.00 | | 64 242.00 |
EE Grand total (I to V) | 509 861.00 | 800 043.00 | | 509 861.00 |
EG Accrued income and payables due within one year | 64 242.00 | 340 229.00 | | 64 242.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 798.00 | | 37 798.00 | 37 798.00 |
FJ Net sales | 37 798.00 | | 37 798.00 | 37 798.00 |
FQ Other income | | | 265.00 | |
FR Total operating income (I) | | | 38 063.00 | |
FW Other purchases and external expenses | | | 51 820.00 | |
FX Taxes, duties, and similar payments | | | 437.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 52 258.00 | |
GG - OPERATING RESULT (I - II) | | | -14 195.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 195.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 1 410.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 410.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 38 063.00 | 116 023.00 | | 38 063.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 258.00 | 109 385.00 | | 52 258.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 195.00 | 6 638.00 | | -14 195.00 |
| |
| 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 | 27 281.00 | | | 27 281.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 000.00 | |
I4 DECREASES Grand Total | | | 27 281.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 19 281.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 281.00 | | | 19 281.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 000.00 | | | 8 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 281.00 | | | 19 281.00 |
PE DEPRECIATION Total including other intangible assets | 19 281.00 | | | 19 281.00 |
| |
| 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 | 5 467.00 | 5 467.00 | | 5 467.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 582.00 | 50 582.00 | | 50 582.00 |
UX Other trade receivables | 71 100.00 | | | 71 100.00 |
VB VAT | 152 097.00 | | | 152 097.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 223 196.00 | 223 196.00 | | 223 196.00 |
VW VAT | 8 193.00 | 8 193.00 | | 8 193.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 242.00 | 64 242.00 | | 64 242.00 |
