| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 250.00 | 401.00 | 3 848.00 | 4 250.00 |
AJ Other Intangible Assets | 952.00 | | 952.00 | 952.00 |
AT Other tangible assets | 3 503.00 | 3 503.00 | | 3 503.00 |
BH Other financial assets | 182.00 | | 182.00 | 182.00 |
BJ TOTAL (I) | 8 889.00 | 3 904.00 | 4 984.00 | 8 889.00 |
BZ Other receivables | 3 047.00 | | 3 047.00 | 3 047.00 |
CF Cash and cash equivalents | 21 411.00 | | 21 411.00 | 21 411.00 |
CJ TOTAL (II) | 24 458.00 | | 24 458.00 | 24 458.00 |
CO Grand total (0 to V) | 33 347.00 | 3 904.00 | 29 442.00 | 33 347.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | | | 7 623.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 13 766.00 | | | 13 766.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 207.00 | | | -2 207.00 |
DL TOTAL (I) | 19 943.00 | | | 19 943.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 399.00 | | | 4 399.00 |
EA Other liabilities | 5 100.00 | | | 5 100.00 |
EC TOTAL (IV) | 9 499.00 | | | 9 499.00 |
EE Grand total (I to V) | 29 442.00 | | | 29 442.00 |
EG Accrued income and payables due within one year | 9 499.00 | | | 9 499.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 511.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | 219.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 401.00 | |
GF Total Operating Expenses (II) | | | 2 208.00 | |
GG - OPERATING RESULT (I - II) | | | -2 207.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 207.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 219.00 | | | 219.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 208.00 | | | 2 208.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 207.00 | | | -2 207.00 |
| |
| 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 | 4 639.00 | | 4 250.00 | 4 639.00 |
I3 DECREASES Total Financial Fixed Assets | | | 183.00 | |
I4 DECREASES Grand Total | | | 8 889.00 | |
IO DECREASES Total including other intangible assets | | | 5 203.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 503.00 | |
KD ACQUISITIONS Total including other intangible assets | 953.00 | | 4 250.00 | 953.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 503.00 | | | 3 503.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 183.00 | | | 183.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 503.00 | 401.00 | | 3 503.00 |
PE DEPRECIATION Total including other intangible assets | | 401.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 3 503.00 | | | 3 503.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 9 499.00 | 9 499.00 | | 9 499.00 |
UT Other financial assets | 183.00 | | 183.00 | 183.00 |
VP Miscellaneous | 3 047.00 | 3 047.00 | | 3 047.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 230.00 | 3 047.00 | 183.00 | 3 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 499.00 | 9 499.00 | | 9 499.00 |
