| |
| 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 | 11 182.00 | 16 328.00 | 27 510.00 |
BJ TOTAL (I) | 27 510.00 | 11 182.00 | 16 328.00 | 27 510.00 |
BX Customers and related accounts | 2 279.00 | | 2 279.00 | 2 279.00 |
BZ Other receivables | 67 203.00 | | 67 203.00 | 67 203.00 |
CF Cash and cash equivalents | 56 842.00 | | 56 842.00 | 56 842.00 |
CH Prepaid expenses | 904.00 | | 904.00 | 904.00 |
CJ TOTAL (II) | 127 228.00 | | 127 228.00 | 127 228.00 |
CO Grand total (0 to V) | 154 738.00 | 11 182.00 | 143 556.00 | 154 738.00 |
| |
| 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 |
DH Retained earnings | -7 340.00 | | | -7 340.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 308.00 | -7 340.00 | | 9 308.00 |
DL TOTAL (I) | 21 968.00 | 12 660.00 | | 21 968.00 |
DX Trade payables and related accounts | 4 086.00 | 107.00 | | 4 086.00 |
DY Tax and social security liabilities | 16 155.00 | | | 16 155.00 |
EA Other liabilities | 101 347.00 | 71 347.00 | | 101 347.00 |
EC TOTAL (IV) | 121 588.00 | 71 454.00 | | 121 588.00 |
EE Grand total (I to V) | 143 556.00 | 84 115.00 | | 143 556.00 |
EG Accrued income and payables due within one year | 121 588.00 | 71 454.00 | | 121 588.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 93 408.00 | | 93 408.00 | 93 408.00 |
FJ Net sales | 93 408.00 | | 93 408.00 | 93 408.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 93 409.00 | |
FW Other purchases and external expenses | | | 74 165.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 170.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 83 336.00 | |
GG - OPERATING RESULT (I - II) | | | 10 074.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 074.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 766.00 | | | 766.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 409.00 | | | 93 409.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 102.00 | 7 340.00 | | 84 102.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 308.00 | -7 340.00 | | 9 308.00 |
| |
| 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 | | | 27 510.00 |
I4 DECREASES Grand Total | | | 27 510.00 | |
IO DECREASES Total including other intangible assets | | | 27 510.00 | |
KD ACQUISITIONS Total including other intangible assets | 27 510.00 | | | 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 | 9 170.00 | | 2 012.00 |
PE DEPRECIATION Total including other intangible assets | 2 012.00 | 9 170.00 | | 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 | 4 086.00 | 4 086.00 | | 4 086.00 |
8E Income Taxes | 766.00 | 766.00 | | 766.00 |
8K Other liabilities (including liabilities related to repo transactions) | 101 347.00 | 101 347.00 | | 101 347.00 |
UX Other trade receivables | 2 279.00 | 2 279.00 | | 2 279.00 |
VB VAT | 664.00 | 664.00 | | 664.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 66 539.00 | 66 539.00 | | 66 539.00 |
VS Prepaid expenses | 904.00 | 904.00 | | 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 386.00 | 70 386.00 | | 70 386.00 |
VW VAT | 15 389.00 | 15 389.00 | | 15 389.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 121 588.00 | 121 588.00 | | 121 588.00 |
