| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 928.00 | 5 986.00 | 1 962.00 | 7 928.00 |
AT Other tangible assets | 8 855.00 | 8 855.00 | | 8 855.00 |
BH Other financial assets | 9 110.00 | | 9 110.00 | 9 110.00 |
BJ TOTAL (I) | 25 894.00 | 14 822.00 | 11 072.00 | 25 894.00 |
BL Raw materials, supplies | 1 200.00 | | 1 200.00 | 1 200.00 |
BX Customers and related accounts | 1 873.00 | | 1 873.00 | 1 873.00 |
BZ Other receivables | 1 385.00 | | 1 385.00 | 1 385.00 |
CF Cash and cash equivalents | 986 172.00 | | 986 172.00 | 986 172.00 |
CH Prepaid expenses | 2 361.00 | | 2 361.00 | 2 361.00 |
CJ TOTAL (II) | 992 991.00 | | 992 991.00 | 992 991.00 |
CO Grand total (0 to V) | 1 018 885.00 | 14 822.00 | 1 004 063.00 | 1 018 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DH Retained earnings | 118 132.00 | 128 934.00 | | 118 132.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 003.00 | -10 802.00 | | -5 003.00 |
DL TOTAL (I) | 130 728.00 | 135 732.00 | | 130 728.00 |
DX Trade payables and related accounts | 2 988.00 | 3 941.00 | | 2 988.00 |
DY Tax and social security liabilities | 108 739.00 | 183 088.00 | | 108 739.00 |
EA Other liabilities | 761 608.00 | 871 112.00 | | 761 608.00 |
EC TOTAL (IV) | 873 335.00 | 1 058 141.00 | | 873 335.00 |
EE Grand total (I to V) | 1 004 063.00 | 1 193 873.00 | | 1 004 063.00 |
EG Accrued income and payables due within one year | 873 335.00 | 1 058 141.00 | | 873 335.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 477 259.00 | | 477 259.00 | 477 259.00 |
FJ Net sales | 477 259.00 | | 477 259.00 | 477 259.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 477 259.00 | |
FW Other purchases and external expenses | | | 103 806.00 | |
FX Taxes, duties, and similar payments | | | 4 832.00 | |
FY Salaries and Wages | | | 245 425.00 | |
FZ Social Security Contributions | | | 123 086.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 087.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 478 238.00 | |
GG - OPERATING RESULT (I - II) | | | -977.00 | |
GL Other interest and similar income | | | 990.00 | |
GP Total financial income (V) | | | 990.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 990.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 5 017.00 | 17.00 | | 5 017.00 |
HH Total exceptional expenses (VIII) | 5 017.00 | 17.00 | | 5 017.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 017.00 | -17.00 | | -5 017.00 |
HL TOTAL REVENUE (I + III + V + VII) | 478 249.00 | 460 999.00 | | 478 249.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 483 252.00 | 471 800.00 | | 483 252.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 003.00 | -10 802.00 | | -5 003.00 |
| |
| 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 | 25 701.00 | | | 25 701.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 110.00 | |
I4 DECREASES Grand Total | | | 25 894.00 | |
IO DECREASES Total including other intangible assets | | | 7 928.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 855.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 928.00 | | | 7 928.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 855.00 | | | 8 855.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 917.00 | | | 8 917.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 735.00 | 1 087.00 | | 13 735.00 |
PE DEPRECIATION Total including other intangible assets | 4 880.00 | 1 087.00 | | 4 880.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 855.00 | | | 8 855.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 9 110.00 | | | 9 110.00 |
UX Other trade receivables | 1 385.00 | | | 1 385.00 |
VS Prepaid expenses | 2 361.00 | | | 2 361.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 729.00 | 5 619.00 | 9 110.00 | 14 729.00 |
