| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 414.00 | 1 414.00 | | 1 414.00 |
AF Concessions, Patents and Similar Rights | 421 427.00 | 311 533.00 | 109 894.00 | 421 427.00 |
AT Other tangible assets | 990.00 | 990.00 | | 990.00 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 423 831.00 | 313 937.00 | 109 894.00 | 423 831.00 |
BX Customers and related accounts | 67 929.00 | | 67 929.00 | 67 929.00 |
BZ Other receivables | 3 784.00 | | 3 784.00 | 3 784.00 |
CF Cash and cash equivalents | 57 341.00 | | 57 341.00 | 57 341.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 129 055.00 | | 129 055.00 | 129 055.00 |
CO Grand total (0 to V) | 552 885.00 | 313 937.00 | 238 948.00 | 552 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 10 381.00 | 3 988.00 | | 10 381.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17.00 | 6 393.00 | | 17.00 |
DL TOTAL (I) | 32 398.00 | 32 381.00 | | 32 398.00 |
DU Loans and Debts from Credit Institutions (3) | | 13.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 175 571.00 | 175 571.00 | | 175 571.00 |
DX Trade payables and related accounts | 18 155.00 | 5 943.00 | | 18 155.00 |
DY Tax and social security liabilities | 12 470.00 | 1 091.00 | | 12 470.00 |
EA Other liabilities | 354.00 | 627.00 | | 354.00 |
EC TOTAL (IV) | 206 550.00 | 183 245.00 | | 206 550.00 |
EE Grand total (I to V) | 238 948.00 | 215 627.00 | | 238 948.00 |
EG Accrued income and payables due within one year | 206 550.00 | 183 245.00 | | 206 550.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 131 996.00 | | 131 996.00 | 131 996.00 |
FJ Net sales | 131 996.00 | | 131 996.00 | 131 996.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 131 996.00 | |
FW Other purchases and external expenses | | | 69 629.00 | |
FX Taxes, duties, and similar payments | | | 1 124.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 61 228.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 131 981.00 | |
GG - OPERATING RESULT (I - II) | | | 15.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 131 998.00 | 101 807.00 | | 131 998.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 131 981.00 | 95 414.00 | | 131 981.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17.00 | 6 393.00 | | 17.00 |
