| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 500.00 | 500.00 | | 500.00 |
AT Other tangible assets | 2 378.00 | 2 378.00 | | 2 378.00 |
BJ TOTAL (I) | 80 970.00 | 80 970.00 | | 80 970.00 |
BX Customers and related accounts | 1 196.00 | 1 000.00 | 196.00 | 1 196.00 |
BZ Other receivables | 6.00 | | 6.00 | 6.00 |
CF Cash and cash equivalents | 25 598.00 | | 25 598.00 | 25 598.00 |
CJ TOTAL (II) | 26 800.00 | 1 000.00 | 25 800.00 | 26 800.00 |
CO Grand total (0 to V) | 107 770.00 | 81 970.00 | 25 800.00 | 107 770.00 |
CX Development or Research and Development Expenses | 78 092.00 | 78 092.00 | | 78 092.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DB Share, merger, contribution premiums, etc. | 27 328.00 | | | 27 328.00 |
DD Legal reserve (1) | 617.00 | | | 617.00 |
DH Retained earnings | -19 667.00 | | | -19 667.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -661.00 | | | -661.00 |
DL TOTAL (I) | 9 617.00 | | | 9 617.00 |
DU Loans and Debts from Credit Institutions (3) | 110.00 | | | 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 322.00 | | | 11 322.00 |
DX Trade payables and related accounts | 4 558.00 | | | 4 558.00 |
DY Tax and social security liabilities | 195.00 | | | 195.00 |
EC TOTAL (IV) | 16 183.00 | | | 16 183.00 |
EE Grand total (I to V) | 25 800.00 | | | 25 800.00 |
EG Accrued income and payables due within one year | 16 184.00 | | | 16 184.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 110.00 | | | 110.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 192.00 | | 15 192.00 | 15 192.00 |
FJ Net sales | 15 192.00 | | 15 192.00 | 15 192.00 |
FR Total operating income (I) | | | 15 192.00 | |
FW Other purchases and external expenses | | | 15 778.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 15 854.00 | |
GG - OPERATING RESULT (I - II) | | | -662.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -662.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 193.00 | | | 15 193.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 854.00 | | | 15 854.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -661.00 | | | -661.00 |
| |
| 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 | 80 970.00 | | | 80 970.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 78 092.00 | | | 78 092.00 |
I4 DECREASES Grand Total | | | 80 970.00 | |
IN DECREASES Start-up, development, or research expenses | | | 78 092.00 | |
IO DECREASES Total including other intangible assets | | | 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 378.00 | |
KD ACQUISITIONS Total including other intangible assets | 500.00 | | | 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 378.00 | | | 2 378.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 80 970.00 | | | 80 970.00 |
CY DEPRECIATION Start-up, development, or research expenses | 78 092.00 | | | 78 092.00 |
PE DEPRECIATION Total including other intangible assets | 500.00 | | | 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 378.00 | | | 2 378.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 000.00 | | | 1 000.00 |
7B Total provisions for depreciation | 1 000.00 | | | 1 000.00 |
7C Grand total | 1 000.00 | | | 1 000.00 |
| |
| 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 | 4 558.00 | 4 558.00 | | 4 558.00 |
VA Doubtful or disputed receivables | 1 196.00 | | | 1 196.00 |
VB VAT | 6.00 | | | 6.00 |
VH Loans with a maturity of more than one year at origin | 110.00 | 110.00 | -1.00 | 110.00 |
VI Group and Associates | 11 322.00 | 11 322.00 | | 11 322.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 202.00 | 6.00 | 1 196.00 | 1 202.00 |
VW VAT | 195.00 | 195.00 | | 195.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 183.00 | 16 184.00 | -1.00 | 16 183.00 |
| |
| 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) | 43.00 | | | 43.00 |
ST Other accounts | 543.00 | | | 543.00 |
YT Subcontracting | 15 192.00 | | | 15 192.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | | | 76.00 |
YY Amount of VAT collected | 3 038.00 | | | 3 038.00 |
YZ Total deductible VAT on goods and services | 3 041.00 | | | 3 041.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 15 779.00 | | | 15 779.00 |
