| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 400 000.00 | 280 000.00 | 120 000.00 | 400 000.00 |
BJ TOTAL (I) | 7 400 000.00 | 6 580 000.00 | 820 000.00 | 7 400 000.00 |
BX Customers and related accounts | 120 223.00 | | 120 223.00 | 120 223.00 |
BZ Other receivables | 420 362.00 | | 420 362.00 | 420 362.00 |
CF Cash and cash equivalents | 899.00 | | 899.00 | 899.00 |
CJ TOTAL (II) | 541 485.00 | | 541 485.00 | 541 485.00 |
CO Grand total (0 to V) | 7 941 485.00 | 6 580 000.00 | 1 361 485.00 | 7 941 485.00 |
CU Other investments | 7 000 000.00 | 6 300 000.00 | 700 000.00 | 7 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000 000.00 | | | 7 000 000.00 |
DD Legal reserve (1) | 444.00 | | | 444.00 |
DG Other reserves | 8 423.00 | | | 8 423.00 |
DH Retained earnings | -1 045 396.00 | | | -1 045 396.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 340 004.00 | | | -5 340 004.00 |
DL TOTAL (I) | 623 466.00 | | | 623 466.00 |
DV Miscellaneous Loans and Financial Debts (4) | 674 763.00 | | | 674 763.00 |
DX Trade payables and related accounts | 9 683.00 | | | 9 683.00 |
DY Tax and social security liabilities | 53 572.00 | | | 53 572.00 |
EC TOTAL (IV) | 738 019.00 | | | 738 019.00 |
EE Grand total (I to V) | 1 361 485.00 | | | 1 361 485.00 |
EG Accrued income and payables due within one year | 738 019.00 | | | 738 019.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 166.00 | | 84 166.00 | 84 166.00 |
FJ Net sales | 84 166.00 | | 84 166.00 | 84 166.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 100 186.00 | |
FQ Other income | | | 1 330.00 | |
FR Total operating income (I) | | | 185 683.00 | |
FW Other purchases and external expenses | | | 20 759.00 | |
FX Taxes, duties, and similar payments | | | 9 320.00 | |
FY Salaries and Wages | | | 54 000.00 | |
FZ Social Security Contributions | | | 31 005.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 80 000.00 | |
GF Total Operating Expenses (II) | | | 195 085.00 | |
GG - OPERATING RESULT (I - II) | | | -9 401.00 | |
GN Positive exchange differences | | | 12.00 | |
GP Total financial income (V) | | | 12.00 | |
GQ Financial allocations to depreciation and provisions | | | 5 300 000.00 | |
GR Interest and similar expenses | | | 3 853.00 | |
GU Total financial expenses (VI) | | | 5 303 853.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 303 840.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 313 242.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 100 186.00 | | | 100 186.00 |
A2 TOTAL ASSETS | 31 005.00 | | | 31 005.00 |
HE Exceptional expenses on management operations | 24 782.00 | | | 24 782.00 |
HF Exceptional expenses on capital transactions | 1 980.00 | | | 1 980.00 |
HH Total exceptional expenses (VIII) | 26 762.00 | | | 26 762.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -26 762.00 | | | -26 762.00 |
HL TOTAL REVENUE (I + III + V + VII) | 185 696.00 | | | 185 696.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 525 701.00 | | | 5 525 701.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 340 004.00 | | | -5 340 004.00 |
| |
| 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 | 7 445 988.00 | | | 7 445 988.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 44 008.00 | | | 44 008.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 000 000.00 | |
I4 DECREASES Grand Total | | | 7 400 000.00 | |
IO DECREASES Total including other intangible assets | | | 400 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 400 000.00 | | | 400 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 001 980.00 | | | 7 001 980.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 244 008.00 | 80 000.00 | 44 008.00 | 244 008.00 |
CY DEPRECIATION Start-up, development, or research expenses | 44 008.00 | | 44 008.00 | 44 008.00 |
PE DEPRECIATION Total including other intangible assets | 200 000.00 | 80 000.00 | | 200 000.00 |
| |
| 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 | 9 683.00 | 9 683.00 | | 9 683.00 |
8K Other liabilities (including liabilities related to repo transactions) | 674 763.00 | 674 763.00 | | 674 763.00 |
UX Other trade receivables | 120 224.00 | | | 120 224.00 |
VP Miscellaneous | 420 362.00 | | | 420 362.00 |
VQ Other Taxes, Duties, and Similar Debts | 53 573.00 | 53 573.00 | | 53 573.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 540 586.00 | 540 586.00 | | 540 586.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 738 019.00 | 738 019.00 | | 738 019.00 |
