| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 280.00 | 558.00 | 722.00 | 1 280.00 |
AF Concessions, Patents and Similar Rights | 370 000.00 | 225 272.00 | 144 728.00 | 370 000.00 |
AL Advances and down payments on intangible assets. | 130 000.00 | | 130 000.00 | 130 000.00 |
BJ TOTAL (I) | 501 280.00 | 225 835.00 | 275 445.00 | 501 280.00 |
BZ Other receivables | 92 084.00 | | 92 084.00 | 92 084.00 |
CF Cash and cash equivalents | 162 124.00 | | 162 124.00 | 162 124.00 |
CJ TOTAL (II) | 254 208.00 | | 254 208.00 | 254 208.00 |
CO Grand total (0 to V) | 755 488.00 | 225 835.00 | 529 653.00 | 755 488.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 750 000.00 | | | 750 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -235 102.00 | | | -235 102.00 |
DL TOTAL (I) | 514 898.00 | | | 514 898.00 |
DX Trade payables and related accounts | 4 754.00 | | | 4 754.00 |
EA Other liabilities | 10 000.00 | | | 10 000.00 |
EC TOTAL (IV) | 14 754.00 | | | 14 754.00 |
EE Grand total (I to V) | 529 653.00 | | | 529 653.00 |
EG Accrued income and payables due within one year | 11 754.00 | | | 11 754.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 139.00 | |
FX Taxes, duties, and similar payments | | | 128.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 750.00 | |
GB Operating Expenses - Provisions | | | 217 085.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 235 102.00 | |
GG - OPERATING RESULT (I - II) | | | -235 102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -235 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 235 102.00 | | | 235 102.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -235 102.00 | | | -235 102.00 |
| |
| 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 | | | 871 280.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1 280.00 | |
I4 DECREASES Grand Total | 370 000.00 | | 501 280.00 | 370 000.00 |
IN DECREASES Start-up, development, or research expenses | | | 1 280.00 | |
IO DECREASES Total including other intangible assets | 370 000.00 | | 500 000.00 | 370 000.00 |
KD ACQUISITIONS Total including other intangible assets | | | 870 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 8 750.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 558.00 | | |
PE DEPRECIATION Total including other intangible assets | | 8 192.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | | 217 085.00 | | |
7B Total provisions for depreciation | | 217 085.00 | | |
7C Grand total | | 217 085.00 | | |
| |
| 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 | 4 754.00 | 4 754.00 | | 4 754.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
VB VAT | 2 084.00 | | | 2 084.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 90 000.00 | | | 90 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 92 084.00 | 92 084.00 | | 92 084.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 754.00 | 14 754.00 | | 14 754.00 |
