| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 65.00 | 65.00 | | 65.00 |
AT Other tangible assets | 42 721.00 | 20 006.00 | 22 714.00 | 42 721.00 |
BD Other fixed assets | 57 980.00 | | 57 980.00 | 57 980.00 |
BJ TOTAL (I) | 767 492.00 | 20 072.00 | 747 420.00 | 767 492.00 |
BZ Other receivables | 28 908.00 | | 28 908.00 | 28 908.00 |
CD Marketable securities | 1 080 322.00 | 51 102.00 | 1 029 219.00 | 1 080 322.00 |
CF Cash and cash equivalents | 482 830.00 | | 482 830.00 | 482 830.00 |
CH Prepaid expenses | 25.00 | | 25.00 | 25.00 |
CJ TOTAL (II) | 1 592 086.00 | 51 102.00 | 1 540 983.00 | 1 592 086.00 |
CO Grand total (0 to V) | 2 359 578.00 | 71 175.00 | 2 288 403.00 | 2 359 578.00 |
CU Other investments | 666 726.00 | | 666 726.00 | 666 726.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 209 916.00 | | | 209 916.00 |
DD Legal reserve (1) | 20 992.00 | | | 20 992.00 |
DG Other reserves | 2 155 347.00 | | | 2 155 347.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -114 574.00 | | | -114 574.00 |
DL TOTAL (I) | 2 271 681.00 | | | 2 271 681.00 |
DU Loans and Debts from Credit Institutions (3) | 20.00 | | | 20.00 |
DX Trade payables and related accounts | 5 809.00 | | | 5 809.00 |
DY Tax and social security liabilities | 10 892.00 | | | 10 892.00 |
EC TOTAL (IV) | 16 722.00 | | | 16 722.00 |
EE Grand total (I to V) | 2 288 403.00 | | | 2 288 403.00 |
EG Accrued income and payables due within one year | 16 722.00 | | | 16 722.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 20.00 | | | 20.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 000.00 | | 150 000.00 | 150 000.00 |
FJ Net sales | 150 000.00 | | 150 000.00 | 150 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 150 002.00 | |
FW Other purchases and external expenses | | | 27 593.00 | |
FX Taxes, duties, and similar payments | | | 1 997.00 | |
FY Salaries and Wages | | | 57 696.00 | |
FZ Social Security Contributions | | | 150 333.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 771.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 238 395.00 | |
GG - OPERATING RESULT (I - II) | | | -88 393.00 | |
GL Other interest and similar income | | | 7 709.00 | |
GO Net income from sales of marketable securities | | | 17 376.00 | |
GP Total financial income (V) | | | 25 085.00 | |
GQ Financial allocations to depreciation and provisions | | | 51 102.00 | |
GR Interest and similar expenses | | | 3.00 | |
GT Net expenses on sales of marketable securities | | | 250.00 | |
GU Total financial expenses (VI) | | | 51 356.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26 270.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -114 664.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 89.00 | | | 89.00 |
HD Total exceptional income (VII) | 89.00 | | | 89.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 89.00 | | | 89.00 |
HL TOTAL REVENUE (I + III + V + VII) | 175 177.00 | | | 175 177.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 289 752.00 | | | 289 752.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -114 574.00 | | | -114 574.00 |
| |
| 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 | 948 903.00 | | 2 333.00 | 948 903.00 |
I3 DECREASES Total Financial Fixed Assets | | 183 744.00 | 724 706.00 | |
I4 DECREASES Grand Total | | 183 744.00 | 767 492.00 | |
IO DECREASES Total including other intangible assets | | | 65.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 721.00 | |
KD ACQUISITIONS Total including other intangible assets | 65.00 | | | 65.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 388.00 | | 2 333.00 | 40 388.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 908 450.00 | | | 908 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 301.00 | 771.00 | | 19 301.00 |
PE DEPRECIATION Total including other intangible assets | 65.00 | | | 65.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 236.00 | 771.00 | | 19 236.00 |
| |
| 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 | 5 809.00 | 5 809.00 | | 5 809.00 |
VG Loans with a maturity of up to one year at origin | 20.00 | 20.00 | | 20.00 |
VP Miscellaneous | 28 908.00 | 28 908.00 | | 28 908.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 893.00 | 10 893.00 | | 10 893.00 |
VS Prepaid expenses | 25.00 | | | 25.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 934.00 | 28 934.00 | | 28 934.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 722.00 | 16 722.00 | | 16 722.00 |
