| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 292.00 | 2 933.00 | 359.00 | 3 292.00 |
BH Other financial assets | 1 248.00 | | 1 248.00 | 1 248.00 |
BJ TOTAL (I) | 65 540.00 | 12 933.00 | 52 607.00 | 65 540.00 |
BL Raw materials, supplies | 3 267.00 | | 3 267.00 | 3 267.00 |
BX Customers and related accounts | 10 432.00 | 787.00 | 9 646.00 | 10 432.00 |
BZ Other receivables | 4 473.00 | | 4 473.00 | 4 473.00 |
CF Cash and cash equivalents | 214 815.00 | | 214 815.00 | 214 815.00 |
CH Prepaid expenses | 682.00 | | 682.00 | 682.00 |
CJ TOTAL (II) | 233 669.00 | 787.00 | 232 882.00 | 233 669.00 |
CO Grand total (0 to V) | 299 209.00 | 13 720.00 | 285 489.00 | 299 209.00 |
CU Other investments | 61 000.00 | 10 000.00 | 51 000.00 | 61 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 81 600.00 | 81 600.00 | | 81 600.00 |
DD Legal reserve (1) | 8 160.00 | 8 160.00 | | 8 160.00 |
DG Other reserves | 111 298.00 | 111 298.00 | | 111 298.00 |
DH Retained earnings | -4 849.00 | | | -4 849.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 216.00 | -4 849.00 | | -24 216.00 |
DL TOTAL (I) | 171 993.00 | 196 209.00 | | 171 993.00 |
DU Loans and Debts from Credit Institutions (3) | | 32.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 110 717.00 | 104 717.00 | | 110 717.00 |
DX Trade payables and related accounts | 2 779.00 | 6 709.00 | | 2 779.00 |
EC TOTAL (IV) | 113 497.00 | 111 458.00 | | 113 497.00 |
EE Grand total (I to V) | 285 489.00 | 307 667.00 | | 285 489.00 |
EG Accrued income and payables due within one year | 113 497.00 | 111 458.00 | | 113 497.00 |
EI Including equity loans | 110 717.00 | | | 110 717.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 3 117.00 | | 3 117.00 | 3 117.00 |
FG Production sold - services | 45 945.00 | | 45 945.00 | 45 945.00 |
FJ Net sales | 49 062.00 | | 49 062.00 | 49 062.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 520.00 | |
FR Total operating income (I) | | | 49 582.00 | |
FU Purchases of raw materials and other supplies | | | 5 187.00 | |
FV Inventory change (raw materials and supplies) | | | -621.00 | |
FW Other purchases and external expenses | | | 7 336.00 | |
FX Taxes, duties, and similar payments | | | 1 017.00 | |
FY Salaries and Wages | | | 65 004.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 183.00 | |
GF Total Operating Expenses (II) | | | 78 106.00 | |
GG - OPERATING RESULT (I - II) | | | -28 523.00 | |
GL Other interest and similar income | | | 307.00 | |
GP Total financial income (V) | | | 307.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 307.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 216.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 4 000.00 | | | 4 000.00 |
HD Total exceptional income (VII) | 4 000.00 | | | 4 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 000.00 | | | 4 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 890.00 | 86 848.00 | | 53 890.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 106.00 | 91 697.00 | | 78 106.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 216.00 | -4 849.00 | | -24 216.00 |
| |
| 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 | 102 824.00 | | 17.00 | 102 824.00 |
I3 DECREASES Total Financial Fixed Assets | | | 62 248.00 | |
I4 DECREASES Grand Total | | 37 302.00 | 65 540.00 | |
IY DECREASES Total Tangible Fixed Assets | | 37 302.00 | 3 292.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 594.00 | | | 40 594.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 62 230.00 | | 17.00 | 62 230.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 052.00 | 183.00 | 37 302.00 | 40 052.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 052.00 | 183.00 | 37 302.00 | 40 052.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 787.00 | | | 787.00 |
7B Total provisions for depreciation | 10 787.00 | | | 10 787.00 |
7C Grand total | 10 787.00 | | | 10 787.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 2 779.00 | 2 779.00 | | 2 779.00 |
UT Other financial assets | 1 248.00 | | 1 248.00 | 1 248.00 |
UX Other trade receivables | 9 612.00 | 9 612.00 | | 9 612.00 |
VA Doubtful or disputed receivables | 820.00 | | 820.00 | 820.00 |
VB VAT | 4 473.00 | 4 473.00 | | 4 473.00 |
VI Group and Associates | 110 717.00 | 110 717.00 | | 110 717.00 |
VS Prepaid expenses | 682.00 | 682.00 | | 682.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 835.00 | 14 767.00 | 2 068.00 | 16 835.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 497.00 | 113 497.00 | | 113 497.00 |
