| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 90 000.00 | 87 784.00 | 2 216.00 | 90 000.00 |
BH Other financial assets | 96.00 | | 96.00 | 96.00 |
BJ TOTAL (I) | 90 096.00 | 87 784.00 | 2 312.00 | 90 096.00 |
BX Customers and related accounts | 378.00 | | 378.00 | 378.00 |
BZ Other receivables | 8 928.00 | | 8 928.00 | 8 928.00 |
CJ TOTAL (II) | 9 307.00 | | 9 307.00 | 9 307.00 |
CO Grand total (0 to V) | 99 403.00 | 87 784.00 | 11 618.00 | 99 403.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DH Retained earnings | -28 570.00 | | | -28 570.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 583.00 | | | -2 583.00 |
DL TOTAL (I) | -29 153.00 | | | -29 153.00 |
DX Trade payables and related accounts | 9 050.00 | | | 9 050.00 |
DY Tax and social security liabilities | 18 274.00 | | | 18 274.00 |
EA Other liabilities | 13 447.00 | | | 13 447.00 |
EC TOTAL (IV) | 40 771.00 | | | 40 771.00 |
EE Grand total (I to V) | 11 618.00 | | | 11 618.00 |
EG Accrued income and payables due within one year | 40 771.00 | | | 40 771.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 447.00 | |
FX Taxes, duties, and similar payments | | | 136.00 | |
GF Total Operating Expenses (II) | | | 2 583.00 | |
GG - OPERATING RESULT (I - II) | | | -2 583.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 583.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 583.00 | | | 2 583.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 583.00 | | | -2 583.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 90 000.00 | 90 000.00 | | 90 000.00 |
6A on fixed assets – intangible | 29 284.00 | | | 29 284.00 |
7B Total provisions for depreciation | 29 284.00 | | | 29 284.00 |
7C Grand total | 29 284.00 | | | 29 284.00 |
| |
| 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 | 9 050.00 | 9 050.00 | | 9 050.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 447.00 | 13 447.00 | | 13 447.00 |
VH Loans with a maturity of more than one year at origin | 1.00 | 5.00 | | 1.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 018.00 | 1 018.00 | | 1 018.00 |
VW VAT | 17 256.00 | 17 256.00 | | 17 256.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 771.00 | 40 771.00 | | 40 771.00 |
