| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 27 510.00 | 2 012.00 | 25 498.00 | 27 510.00 |
BJ TOTAL (I) | 27 510.00 | 2 012.00 | 25 498.00 | 27 510.00 |
BZ Other receivables | 9 109.00 | | 9 109.00 | 9 109.00 |
CF Cash and cash equivalents | 43 308.00 | | 43 308.00 | 43 308.00 |
CH Prepaid expenses | 6 200.00 | | 6 200.00 | 6 200.00 |
CJ TOTAL (II) | 58 617.00 | | 58 617.00 | 58 617.00 |
CO Grand total (0 to V) | 86 127.00 | 2 012.00 | 84 115.00 | 86 127.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 340.00 | | | -7 340.00 |
DL TOTAL (I) | 12 660.00 | | | 12 660.00 |
DX Trade payables and related accounts | 107.00 | | | 107.00 |
EA Other liabilities | 71 347.00 | | | 71 347.00 |
EC TOTAL (IV) | 71 454.00 | | | 71 454.00 |
EE Grand total (I to V) | 84 115.00 | | | 84 115.00 |
EG Accrued income and payables due within one year | 71 454.00 | | | 71 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 327.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 012.00 | |
GF Total Operating Expenses (II) | | | 7 340.00 | |
GG - OPERATING RESULT (I - II) | | | -7 340.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 340.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 340.00 | | | 7 340.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 340.00 | | | -7 340.00 |
| |
| 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 | | | 27 510.00 | |
I4 DECREASES Grand Total | | | 27 510.00 | |
IO DECREASES Total including other intangible assets | | | 27 510.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 27 510.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 012.00 | | |
PE DEPRECIATION Total including other intangible assets | | 2 012.00 | | |
| |
| 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 | 107.00 | 107.00 | | 107.00 |
8K Other liabilities (including liabilities related to repo transactions) | 71 347.00 | 71 347.00 | | 71 347.00 |
VB VAT | 7 762.00 | 7 762.00 | | 7 762.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 347.00 | 1 347.00 | | 1 347.00 |
VS Prepaid expenses | 6 200.00 | 6 200.00 | | 6 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 309.00 | 15 309.00 | | 15 309.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 454.00 | 71 454.00 | | 71 454.00 |
