| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 000.00 | | 10 000.00 | 10 000.00 |
AT Other tangible assets | 165 484.00 | 154 479.00 | 11 005.00 | 165 484.00 |
BJ TOTAL (I) | 175 485.00 | 154 479.00 | 21 005.00 | 175 485.00 |
BV Advances and down payments on orders | 1 584.00 | | 1 584.00 | 1 584.00 |
BX Customers and related accounts | 7 600.00 | | 7 600.00 | 7 600.00 |
BZ Other receivables | 14 560.00 | | 14 560.00 | 14 560.00 |
CD Marketable securities | 593 595.00 | | 593 595.00 | 593 595.00 |
CF Cash and cash equivalents | 4 612.00 | | 4 612.00 | 4 612.00 |
CH Prepaid expenses | 493.00 | | 493.00 | 493.00 |
CJ TOTAL (II) | 622 444.00 | | 622 444.00 | 622 444.00 |
CO Grand total (0 to V) | 797 928.00 | 154 479.00 | 643 449.00 | 797 928.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 665 623.00 | 726 775.00 | | 665 623.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -62 729.00 | -61 152.00 | | -62 729.00 |
DL TOTAL (I) | 611 279.00 | 674 008.00 | | 611 279.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 857.00 | 51 898.00 | | 39 857.00 |
DX Trade payables and related accounts | 3 056.00 | 2 462.00 | | 3 056.00 |
DY Tax and social security liabilities | 116.00 | 59.00 | | 116.00 |
EA Other liabilities | -10 859.00 | -10 859.00 | | -10 859.00 |
EC TOTAL (IV) | 32 170.00 | 43 561.00 | | 32 170.00 |
EE Grand total (I to V) | 643 449.00 | 717 568.00 | | 643 449.00 |
EG Accrued income and payables due within one year | 32 170.00 | 43 561.00 | | 32 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 275.00 | | 275.00 | 275.00 |
FJ Net sales | 275.00 | | 275.00 | 275.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 276.00 | |
FW Other purchases and external expenses | | | 29 829.00 | |
FX Taxes, duties, and similar payments | | | 497.00 | |
FY Salaries and Wages | | | 27 559.00 | |
FZ Social Security Contributions | | | 137.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 236.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 64 258.00 | |
GG - OPERATING RESULT (I - II) | | | -63 982.00 | |
GL Other interest and similar income | | | 1 253.00 | |
GP Total financial income (V) | | | 1 253.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -62 729.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 18.00 | | |
HH Total exceptional expenses (VIII) | | 18.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -18.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 529.00 | 2 903.00 | | 1 529.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 258.00 | 64 055.00 | | 64 258.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -62 729.00 | -61 152.00 | | -62 729.00 |
| |
| 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 | 169 258.00 | | 6 227.00 | 169 258.00 |
I4 DECREASES Grand Total | | | 175 485.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 165 485.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 159 258.00 | | 6 227.00 | 159 258.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 148 244.00 | 6 236.00 | | 148 244.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 148 244.00 | 6 236.00 | | 148 244.00 |
| |
| 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 | 3 056.00 | 3 056.00 | | 3 056.00 |
8D Social Security and Other Social Organizations | 36.00 | 36.00 | | 36.00 |
8K Other liabilities (including liabilities related to repo transactions) | 41.00 | 41.00 | | 41.00 |
UX Other trade receivables | 7 600.00 | | | 7 600.00 |
VB VAT | 10 147.00 | | | 10 147.00 |
VI Group and Associates | 28 957.00 | 28 957.00 | | 28 957.00 |
VQ Other Taxes, Duties, and Similar Debts | 23.00 | 23.00 | | 23.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 413.00 | | | 4 413.00 |
VS Prepaid expenses | 493.00 | | | 493.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 653.00 | 22 653.00 | | 22 653.00 |
VW VAT | 57.00 | 57.00 | | 57.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 170.00 | 32 170.00 | | 32 170.00 |
