| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 16 891.00 | 3 804.00 | 13 087.00 | 16 891.00 |
BH Other financial assets | 120.00 | | 120.00 | 120.00 |
BJ TOTAL (I) | 17 011.00 | 3 804.00 | 13 207.00 | 17 011.00 |
BZ Other receivables | 7 268.00 | | 7 268.00 | 7 268.00 |
CF Cash and cash equivalents | 3 298.00 | | 3 298.00 | 3 298.00 |
CH Prepaid expenses | 1 613.00 | | 1 613.00 | 1 613.00 |
CJ TOTAL (II) | 12 179.00 | | 12 179.00 | 12 179.00 |
CO Grand total (0 to V) | 29 190.00 | 3 804.00 | 25 386.00 | 29 190.00 |
| |
| 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 |
DH Retained earnings | -21 519.00 | -11 846.00 | | -21 519.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 664.00 | -9 673.00 | | -17 664.00 |
DL TOTAL (I) | 10 817.00 | 28 481.00 | | 10 817.00 |
DU Loans and Debts from Credit Institutions (3) | 12 897.00 | 16 813.00 | | 12 897.00 |
DV Miscellaneous Loans and Financial Debts (4) | 194.00 | 194.00 | | 194.00 |
DX Trade payables and related accounts | 1 478.00 | 1 560.00 | | 1 478.00 |
EC TOTAL (IV) | 14 568.00 | 18 568.00 | | 14 568.00 |
EE Grand total (I to V) | 25 386.00 | 47 049.00 | | 25 386.00 |
EI Including equity loans | 194.00 | | | 194.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 000.00 | | 5 000.00 | 5 000.00 |
FJ Net sales | 5 000.00 | | 5 000.00 | 5 000.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 5 003.00 | |
FW Other purchases and external expenses | | | 16 299.00 | |
FX Taxes, duties, and similar payments | | | 433.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 378.00 | |
GE Other Expenses | | | 54.00 | |
GF Total Operating Expenses (II) | | | 20 165.00 | |
GG - OPERATING RESULT (I - II) | | | -15 161.00 | |
GR Interest and similar expenses | | | 270.00 | |
GU Total financial expenses (VI) | | | 270.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -270.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 431.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 232.00 | 5.00 | | 2 232.00 |
HH Total exceptional expenses (VIII) | 2 232.00 | 5.00 | | 2 232.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 232.00 | -5.00 | | -2 232.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 003.00 | 9 496.00 | | 5 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 667.00 | 19 169.00 | | 22 667.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 664.00 | -9 673.00 | | -17 664.00 |
| |
| 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 | 17 794.00 | | | 17 794.00 |
I3 DECREASES Total Financial Fixed Assets | 783.00 | | 120.00 | 783.00 |
I4 DECREASES Grand Total | 783.00 | | 17 011.00 | 783.00 |
IO DECREASES Total including other intangible assets | | | 16 891.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 891.00 | | | 16 891.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 903.00 | | | 903.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 426.00 | 3 378.00 | | 426.00 |
PE DEPRECIATION Total including other intangible assets | | 1.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 426.00 | 3 378.00 | | 426.00 |
| |
| 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 | 1 478.00 | 1 478.00 | | 1 478.00 |
UT Other financial assets | 120.00 | | 120.00 | 120.00 |
VB VAT | 7 268.00 | 7 268.00 | | 7 268.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VH Loans with a maturity of more than one year at origin | 12 875.00 | 3 987.00 | 8 888.00 | 12 875.00 |
VI Group and Associates | 194.00 | 194.00 | | 194.00 |
VK Loans repaid during the year | 3 916.00 | | | 3 916.00 |
VS Prepaid expenses | 1 613.00 | 1 613.00 | | 1 613.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 001.00 | 8 881.00 | 120.00 | 9 001.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 568.00 | 5 680.00 | 8 888.00 | 14 568.00 |
