| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 309 676.00 | 303 201.00 | 6 475.00 | 309 676.00 |
BT Goods | 11 160.00 | | 11 160.00 | 11 160.00 |
BX Customers and related accounts | 12 843.00 | | 12 843.00 | 12 843.00 |
BZ Other receivables | 43 631.00 | | 43 631.00 | 43 631.00 |
CF Cash and cash equivalents | 4 937.00 | | 4 937.00 | 4 937.00 |
CJ TOTAL (II) | 72 571.00 | | 72 571.00 | 72 571.00 |
CO Grand total (0 to V) | 382 247.00 | 303 201.00 | 79 046.00 | 382 247.00 |
CX Development or Research and Development Expenses | 309 676.00 | 303 201.00 | 6 475.00 | 309 676.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 96 000.00 | 96 000.00 | | 96 000.00 |
DH Retained earnings | -26 673.00 | -26 673.00 | | -26 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -64 424.00 | | | -64 424.00 |
DL TOTAL (I) | 4 903.00 | 69 327.00 | | 4 903.00 |
DU Loans and Debts from Credit Institutions (3) | 123.00 | 132.00 | | 123.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 188.00 | 59 188.00 | | 59 188.00 |
DX Trade payables and related accounts | 14 832.00 | 20 725.00 | | 14 832.00 |
DY Tax and social security liabilities | | 166.00 | | |
EC TOTAL (IV) | 74 143.00 | 80 210.00 | | 74 143.00 |
EE Grand total (I to V) | 79 046.00 | 149 538.00 | | 79 046.00 |
EG Accrued income and payables due within one year | 74 143.00 | 80 210.00 | | 74 143.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 123.00 | 132.00 | | 123.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 34 306.00 | | 34 306.00 | 34 306.00 |
FG Production sold - services | 40 786.00 | | 40 786.00 | 40 786.00 |
FJ Net sales | 75 092.00 | | 75 092.00 | 75 092.00 |
FR Total operating income (I) | | | 75 092.00 | |
FS Purchases of goods (including customs duties) | | | 30 198.00 | |
FT Inventory change (goods) | | | -1 350.00 | |
FW Other purchases and external expenses | | | 40 474.00 | |
FX Taxes, duties, and similar payments | | | 577.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 45 021.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 114 920.00 | |
GG - OPERATING RESULT (I - II) | | | -39 828.00 | |
GR Interest and similar expenses | | | 925.00 | |
GU Total financial expenses (VI) | | | 925.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -925.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 752.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 029.00 | 806.00 | | 1 029.00 |
HB Exceptional income from capital transactions | | 42 302.00 | | |
HD Total exceptional income (VII) | 1 029.00 | 43 108.00 | | 1 029.00 |
HG Exceptional depreciation and provisions | 24 701.00 | | | 24 701.00 |
HH Total exceptional expenses (VIII) | 24 701.00 | | | 24 701.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -23 672.00 | 43 108.00 | | -23 672.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 122.00 | 119 718.00 | | 76 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 140 546.00 | 119 718.00 | | 140 546.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -64 424.00 | | | -64 424.00 |
| |
| 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 | 309 676.00 | | | 309 676.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 309 676.00 | | | 309 676.00 |
I4 DECREASES Grand Total | | | 309 676.00 | |
IN DECREASES Start-up, development, or research expenses | | | 309 676.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 233 480.00 | 69 722.00 | | 233 480.00 |
CY DEPRECIATION Start-up, development, or research expenses | 233 480.00 | 69 722.00 | | 233 480.00 |
| |
| 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 | 14 832.00 | 14 832.00 | | 14 832.00 |
UX Other trade receivables | 12 843.00 | | | 12 843.00 |
VB VAT | 43 631.00 | | | 43 631.00 |
VG Loans with a maturity of up to one year at origin | 123.00 | 123.00 | | 123.00 |
VI Group and Associates | 59 188.00 | 59 188.00 | | 59 188.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 475.00 | 56 475.00 | | 56 475.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 143.00 | 74 143.00 | | 74 143.00 |
