| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 682 586.00 | 8 682 586.00 | | 8 682 586.00 |
AJ Other Intangible Assets | 160 325.00 | 160 325.00 | | 160 325.00 |
AR Technical installations, industrial equipment and tools | 13 360.00 | 13 360.00 | | 13 360.00 |
AT Other tangible assets | 8 896.00 | 8 896.00 | | 8 896.00 |
BJ TOTAL (I) | 8 865 167.00 | 8 865 167.00 | | 8 865 167.00 |
BX Customers and related accounts | 284 900.00 | | 284 900.00 | 284 900.00 |
BZ Other receivables | 93 589.00 | | 93 589.00 | 93 589.00 |
CF Cash and cash equivalents | 167 644.00 | | 167 644.00 | 167 644.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 546 133.00 | | 546 133.00 | 546 133.00 |
CO Grand total (0 to V) | 9 411 300.00 | 8 865 167.00 | 546 133.00 | 9 411 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 178 157.00 | 178 157.00 | | 178 157.00 |
DH Retained earnings | -258 708.00 | 90 366.00 | | -258 708.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -280 722.00 | -349 074.00 | | -280 722.00 |
DL TOTAL (I) | -306 273.00 | -25 551.00 | | -306 273.00 |
DP Provisions for Risks | 38 000.00 | 45 069.00 | | 38 000.00 |
DR TOTAL (IV) | 38 000.00 | 45 069.00 | | 38 000.00 |
DU Loans and Debts from Credit Institutions (3) | 158 047.00 | 124 404.00 | | 158 047.00 |
DV Miscellaneous Loans and Financial Debts (4) | 404 000.00 | | | 404 000.00 |
DX Trade payables and related accounts | 220 328.00 | 321 158.00 | | 220 328.00 |
DY Tax and social security liabilities | 15 995.00 | 53 617.00 | | 15 995.00 |
EA Other liabilities | 16 036.00 | 427 960.00 | | 16 036.00 |
EC TOTAL (IV) | 814 406.00 | 927 139.00 | | 814 406.00 |
EE Grand total (I to V) | 546 133.00 | 946 657.00 | | 546 133.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 32 591.00 | | 32 591.00 | 32 591.00 |
FJ Net sales | 32 591.00 | | 32 591.00 | 32 591.00 |
FN Capitalized production | | | 105 303.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 203 509.00 | |
FQ Other income | | | 78 910.00 | |
FR Total operating income (I) | | | 420 314.00 | |
FW Other purchases and external expenses | | | 352 556.00 | |
FX Taxes, duties, and similar payments | | | 3 944.00 | |
FY Salaries and Wages | | | 154 256.00 | |
FZ Social Security Contributions | | | 31 320.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 102 258.00 | |
GB Operating Expenses - Provisions | | | 37 950.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 7 408.00 | |
GF Total Operating Expenses (II) | | | 689 691.00 | |
GG - OPERATING RESULT (I - II) | | | -269 378.00 | |
GI Supported loss or transferred profit (IV) | | | 8 634.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 110.00 | |
GU Total financial expenses (VI) | | | 2 110.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -280 122.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 139.00 | | | 1 139.00 |
HD Total exceptional income (VII) | 1 139.00 | | | 1 139.00 |
HE Exceptional expenses on management operations | 600.00 | | | 600.00 |
HF Exceptional expenses on capital transactions | 1 139.00 | | | 1 139.00 |
HH Total exceptional expenses (VIII) | 1 739.00 | | | 1 739.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -600.00 | | | -600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 421 452.00 | 441 992.00 | | 421 452.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 702 174.00 | 791 067.00 | | 702 174.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -280 722.00 | -349 074.00 | | -280 722.00 |
| |
| 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 | 8 761 282.00 | | 105 303.00 | 8 761 282.00 |
I4 DECREASES Grand Total | | 1 418.00 | 8 865 167.00 | |
IO DECREASES Total including other intangible assets | | | 8 842 910.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 418.00 | 22 256.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 737 607.00 | | 105 303.00 | 8 737 607.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 675.00 | | | 23 675.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 488 172.00 | 102 258.00 | 280.00 | 8 488 172.00 |
PE DEPRECIATION Total including other intangible assets | 8 465 870.00 | 102 024.00 | | 8 465 870.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 302.00 | 234.00 | 280.00 | 22 302.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 45 069.00 | | 7 069.00 | 45 069.00 |
6A on fixed assets – intangible | 237 067.00 | 37 950.00 | | 237 067.00 |
7B Total provisions for depreciation | 237 067.00 | 37 950.00 | | 237 067.00 |
7C Grand total | 282 136.00 | 37 950.00 | 7 069.00 | 282 136.00 |
UE of which provisions and reversals: - Operating | | 37 950.00 | 7 069.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 404 000.00 | 404 000.00 | | 404 000.00 |
8B Suppliers and Related Accounts | 220 328.00 | 220 328.00 | | 220 328.00 |
8C Staff and Related Accounts | 3 565.00 | 3 565.00 | | 3 565.00 |
8D Social Security and Other Social Organizations | 2 993.00 | 2 993.00 | | 2 993.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 036.00 | 16 036.00 | | 16 036.00 |
UX Other trade receivables | 284 900.00 | | | 284 900.00 |
UZ Social Security, other social security organizations | 328.00 | | | 328.00 |
VB VAT | 16 073.00 | | | 16 073.00 |
VG Loans with a maturity of up to one year at origin | 158 047.00 | 158 047.00 | | 158 047.00 |
VJ Loans taken out during the year | 404 000.00 | | | 404 000.00 |
VM Income taxes | 3 617.00 | | | 3 617.00 |
VP Miscellaneous | 60 403.00 | | | 60 403.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 827.00 | 2 827.00 | | 2 827.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 167.00 | | | 13 167.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 378 489.00 | 378 489.00 | | 378 489.00 |
VW VAT | 6 610.00 | 6 610.00 | | 6 610.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 814 406.00 | 814 406.00 | | 814 406.00 |
