| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 25 122.00 | 25 122.00 | | 25 122.00 |
AT Other tangible assets | 1 290.00 | 1 266.00 | 24.00 | 1 290.00 |
BD Other fixed assets | 46.00 | | 46.00 | 46.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 26 458.00 | 26 388.00 | 70.00 | 26 458.00 |
BX Customers and related accounts | 2 783.00 | | 2 783.00 | 2 783.00 |
BZ Other receivables | 3 527.00 | | 3 527.00 | 3 527.00 |
CF Cash and cash equivalents | 647 527.00 | | 647 527.00 | 647 527.00 |
CH Prepaid expenses | 661.00 | | 661.00 | 661.00 |
CJ TOTAL (II) | 654 498.00 | | 654 498.00 | 654 498.00 |
CO Grand total (0 to V) | 680 956.00 | 26 388.00 | 654 568.00 | 680 956.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 619 720.00 | 841 599.00 | | 619 720.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -86 087.00 | 28 120.00 | | -86 087.00 |
DL TOTAL (I) | 643 632.00 | 979 720.00 | | 643 632.00 |
DX Trade payables and related accounts | 7 162.00 | 11 583.00 | | 7 162.00 |
DY Tax and social security liabilities | 2 129.00 | 57 767.00 | | 2 129.00 |
EA Other liabilities | 1 644.00 | 2 139.00 | | 1 644.00 |
EC TOTAL (IV) | 10 935.00 | 71 489.00 | | 10 935.00 |
EE Grand total (I to V) | 654 568.00 | 1 051 209.00 | | 654 568.00 |
EG Accrued income and payables due within one year | 10 935.00 | 71 489.00 | | 10 935.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 4 261.00 | | 4 261.00 | 4 261.00 |
FJ Net sales | 4 261.00 | | 4 261.00 | 4 261.00 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 117.00 | |
FR Total operating income (I) | | | 4 379.00 | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 26 538.00 | |
FX Taxes, duties, and similar payments | | | 3 224.00 | |
FY Salaries and Wages | | | 40 595.00 | |
FZ Social Security Contributions | | | 18 393.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 430.00 | |
GE Other Expenses | | | 2 367.00 | |
GF Total Operating Expenses (II) | | | 91 547.00 | |
GG - OPERATING RESULT (I - II) | | | -87 168.00 | |
GL Other interest and similar income | | | 1 081.00 | |
GP Total financial income (V) | | | 1 081.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 081.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -86 087.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 2 261.00 | 2 638.00 | | 2 261.00 |
HE Exceptional expenses on management operations | | 523.00 | | |
HF Exceptional expenses on capital transactions | | 486.00 | | |
HH Total exceptional expenses (VIII) | | 1 010.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 010.00 | | |
HK Income tax | | 4 962.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 460.00 | 392 534.00 | | 5 460.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 547.00 | 364 414.00 | | 91 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -86 087.00 | 28 120.00 | | -86 087.00 |
| |
| 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 | 39 216.00 | | | 39 216.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 12 759.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 12 759.00 | 46.00 | |
I4 DECREASES Grand Total | | 12 759.00 | 26 458.00 | |
IO DECREASES Total including other intangible assets | | | 25 122.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 290.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 122.00 | | | 25 122.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 290.00 | | | 1 290.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 804.00 | | | 12 804.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 958.00 | 430.00 | | 25 958.00 |
PE DEPRECIATION Total including other intangible assets | 25 122.00 | | | 25 122.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 836.00 | 430.00 | | 836.00 |
| |
| 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 | 7 162.00 | 7 162.00 | | 7 162.00 |
8D Social Security and Other Social Organizations | 1 225.00 | 1 225.00 | | 1 225.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 644.00 | 1 644.00 | | 1 644.00 |
UX Other trade receivables | 2 783.00 | | | 2 783.00 |
UZ Social Security, other social security organizations | 660.00 | | | 660.00 |
VB VAT | 1 036.00 | | | 1 036.00 |
VM Income taxes | 1 019.00 | | | 1 019.00 |
VQ Other Taxes, Duties, and Similar Debts | 701.00 | 701.00 | | 701.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 812.00 | | | 812.00 |
VS Prepaid expenses | 661.00 | | | 661.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 971.00 | 6 971.00 | | 6 971.00 |
VW VAT | 203.00 | 203.00 | | 203.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 935.00 | 10 935.00 | | 10 935.00 |
