| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 821.00 | 859.00 | 1 962.00 | 2 821.00 |
AF Concessions, Patents and Similar Rights | 2 940.00 | 1 470.00 | 1 470.00 | 2 940.00 |
AT Other tangible assets | 1 921.00 | 1 719.00 | 202.00 | 1 921.00 |
BJ TOTAL (I) | 55 199.00 | 11 792.00 | 43 407.00 | 55 199.00 |
BZ Other receivables | 2 414.00 | | 2 414.00 | 2 414.00 |
CB Subscribed and called capital, not paid | | | | |
CF Cash and cash equivalents | 7 847.00 | | 7 847.00 | 7 847.00 |
CH Prepaid expenses | 40.00 | | 40.00 | 40.00 |
CJ TOTAL (II) | 10 302.00 | | 10 302.00 | 10 302.00 |
CO Grand total (0 to V) | 65 501.00 | 11 792.00 | 53 708.00 | 65 501.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
CX Development or Research and Development Expenses | 47 418.00 | 7 745.00 | 39 673.00 | 47 418.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 47 500.00 | 32 500.00 | | 47 500.00 |
DH Retained earnings | -17 044.00 | | | -17 044.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 679.00 | -17 044.00 | | -20 679.00 |
DJ Investment subsidies | 6 685.00 | 8 000.00 | | 6 685.00 |
DL TOTAL (I) | 16 462.00 | 23 456.00 | | 16 462.00 |
DU Loans and Debts from Credit Institutions (3) | 28 846.00 | 35 283.00 | | 28 846.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 893.00 | 508.00 | | 1 893.00 |
DX Trade payables and related accounts | 2 715.00 | 1 650.00 | | 2 715.00 |
DY Tax and social security liabilities | 3 512.00 | 4 685.00 | | 3 512.00 |
EA Other liabilities | 280.00 | 280.00 | | 280.00 |
EC TOTAL (IV) | 37 246.00 | 42 407.00 | | 37 246.00 |
EE Grand total (I to V) | 53 708.00 | 65 863.00 | | 53 708.00 |
EG Accrued income and payables due within one year | 18 906.00 | 16 699.00 | | 18 906.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 25.00 | 31.00 | | 25.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 907.00 | | 907.00 | 907.00 |
FJ Net sales | 907.00 | | 907.00 | 907.00 |
FN Capitalized production | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 909.00 | |
FW Other purchases and external expenses | | | 10 244.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 485.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 929.00 | |
GF Total Operating Expenses (II) | | | 21 804.00 | |
GG - OPERATING RESULT (I - II) | | | -20 895.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 948.00 | |
GU Total financial expenses (VI) | | | 948.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -948.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 843.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 485.00 | 1 989.00 | | 1 485.00 |
HB Exceptional income from capital transactions | 1 315.00 | | | 1 315.00 |
HD Total exceptional income (VII) | 1 315.00 | | | 1 315.00 |
HE Exceptional expenses on management operations | 151.00 | | | 151.00 |
HH Total exceptional expenses (VIII) | 151.00 | | | 151.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 164.00 | | | 1 164.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 225.00 | 34 147.00 | | 2 225.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 904.00 | 51 191.00 | | 22 904.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 679.00 | -17 044.00 | | -20 679.00 |
