| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 621.00 | 621.00 | | 621.00 |
AF Concessions, Patents and Similar Rights | 790.00 | | 790.00 | 790.00 |
AJ Other Intangible Assets | 95 249.00 | 68 451.00 | 26 798.00 | 95 249.00 |
AR Technical installations, industrial equipment and tools | 1 192.00 | 1 192.00 | | 1 192.00 |
AT Other tangible assets | 4 630.00 | 4 591.00 | 39.00 | 4 630.00 |
BJ TOTAL (I) | 102 483.00 | 74 855.00 | 27 627.00 | 102 483.00 |
BR Intermediate and finished products | 14 129.00 | | 14 129.00 | 14 129.00 |
BX Customers and related accounts | 6 136.00 | 4 375.00 | 1 762.00 | 6 136.00 |
BZ Other receivables | 6 849.00 | 2 186.00 | 4 663.00 | 6 849.00 |
CF Cash and cash equivalents | 486.00 | | 486.00 | 486.00 |
CJ TOTAL (II) | 27 601.00 | 6 561.00 | 21 040.00 | 27 601.00 |
CO Grand total (0 to V) | 130 083.00 | 81 416.00 | 48 667.00 | 130 083.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | | | 60 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | -141 197.00 | | | -141 197.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 010.00 | | | -7 010.00 |
DL TOTAL (I) | -87 407.00 | | | -87 407.00 |
DX Trade payables and related accounts | 2 136.00 | | | 2 136.00 |
DY Tax and social security liabilities | 2 342.00 | | | 2 342.00 |
EA Other liabilities | 131 596.00 | | | 131 596.00 |
EC TOTAL (IV) | 136 074.00 | | | 136 074.00 |
EE Grand total (I to V) | 48 667.00 | | | 48 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 138.00 | | 138.00 | 138.00 |
FG Production sold - services | 7 170.00 | | 7 170.00 | 7 170.00 |
FJ Net sales | 7 307.00 | | 7 307.00 | 7 307.00 |
FQ Other income | | | 11 463.00 | |
FR Total operating income (I) | | | 18 770.00 | |
FT Inventory change (goods) | | | 337.00 | |
FW Other purchases and external expenses | | | 13 298.00 | |
FX Taxes, duties, and similar payments | | | 237.00 | |
FY Salaries and Wages | | | 915.00 | |
FZ Social Security Contributions | | | 1 110.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 845.00 | |
GE Other Expenses | | | 9 162.00 | |
GF Total Operating Expenses (II) | | | 25 905.00 | |
GG - OPERATING RESULT (I - II) | | | -7 135.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 135.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 686.00 | | | 686.00 |
A3 TOTAL ASSETS | 368.00 | | | 368.00 |
HA Exceptional income from management transactions | 119.00 | | | 119.00 |
HD Total exceptional income (VII) | 119.00 | | | 119.00 |
HE Exceptional expenses on management operations | 58.00 | | | 58.00 |
HH Total exceptional expenses (VIII) | 58.00 | | | 58.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 61.00 | | | 61.00 |
HK Income tax | -64.00 | | | -64.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 889.00 | | | 18 889.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 899.00 | | | 25 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 010.00 | | | -7 010.00 |
| |
| 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 | 102 483.00 | | | 102 483.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 621.00 | | | 621.00 |
I4 DECREASES Grand Total | | | 102 483.00 | |
IN DECREASES Start-up, development, or research expenses | | | 621.00 | |
IO DECREASES Total including other intangible assets | | | 96 039.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 822.00 | |
KD ACQUISITIONS Total including other intangible assets | 96 039.00 | | | 96 039.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 822.00 | | | 5 822.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 74 010.00 | 846.00 | | 74 010.00 |
CY DEPRECIATION Start-up, development, or research expenses | 621.00 | | | 621.00 |
PE DEPRECIATION Total including other intangible assets | 68 451.00 | | | 68 451.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 938.00 | 846.00 | | 4 938.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 375.00 | | | 4 375.00 |
6X Other provisions for depreciation | 2 186.00 | | | 2 186.00 |
7B Total provisions for depreciation | 6 561.00 | | | 6 561.00 |
7C Grand total | 6 561.00 | | | 6 561.00 |
| |
| 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 | 2 136.00 | 2 130.00 | | 2 136.00 |
8C Staff and Related Accounts | 877.00 | 877.00 | | 877.00 |
8D Social Security and Other Social Organizations | 483.00 | 483.00 | | 483.00 |
8K Other liabilities (including liabilities related to repo transactions) | 131 596.00 | 131 596.00 | | 131 596.00 |
UX Other trade receivables | 904.00 | 904.00 | | 904.00 |
UZ Social Security, other social security organizations | 174.00 | 174.00 | | 174.00 |
VA Doubtful or disputed receivables | 5 232.00 | 5 232.00 | | 5 232.00 |
VB VAT | 1 336.00 | 1 336.00 | | 1 336.00 |
VM Income taxes | 133.00 | 133.00 | | 133.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 206.00 | 5 206.00 | | 5 206.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 986.00 | 12 989.00 | | 12 986.00 |
VW VAT | 983.00 | 983.00 | | 983.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 074.00 | 136 074.00 | | 136 074.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 169.00 | | | 169.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 860.00 | | | 2 860.00 |
ST Other accounts | 10 438.00 | | | 10 438.00 |
YW Business tax | 68.00 | | | 68.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 237.00 | | | 237.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 298.00 | | | 13 298.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
