| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 707 277.00 | 705 633.00 | 1 644.00 | 707 277.00 |
AJ Other Intangible Assets | 2 727.00 | | 2 727.00 | 2 727.00 |
BJ TOTAL (I) | 710 004.00 | 705 633.00 | 4 371.00 | 710 004.00 |
BX Customers and related accounts | 9 005.00 | | 9 005.00 | 9 005.00 |
BZ Other receivables | 28 437.00 | | 28 437.00 | 28 437.00 |
CF Cash and cash equivalents | 23 363.00 | | 23 363.00 | 23 363.00 |
CJ TOTAL (II) | 60 804.00 | | 60 804.00 | 60 804.00 |
CO Grand total (0 to V) | 770 807.00 | 705 633.00 | 65 175.00 | 770 807.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 13 692.00 | 11 727.00 | | 13 692.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 737.00 | 1 966.00 | | -1 737.00 |
DL TOTAL (I) | 21 955.00 | 23 692.00 | | 21 955.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 664.00 | 7 664.00 | | 7 664.00 |
DX Trade payables and related accounts | 35 098.00 | 60 150.00 | | 35 098.00 |
DY Tax and social security liabilities | 458.00 | 384.00 | | 458.00 |
EC TOTAL (IV) | 43 220.00 | 68 197.00 | | 43 220.00 |
EE Grand total (I to V) | 65 175.00 | 91 890.00 | | 65 175.00 |
EG Accrued income and payables due within one year | 43 220.00 | 68 197.00 | | 43 220.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 6 512.00 | | 6 512.00 | 6 512.00 |
FJ Net sales | 6 512.00 | | 6 512.00 | 6 512.00 |
FO Operating subsidies | | | -1 908.00 | |
FR Total operating income (I) | | | 4 604.00 | |
FW Other purchases and external expenses | | | 4 620.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 644.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 6 341.00 | |
GG - OPERATING RESULT (I - II) | | | -1 737.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 737.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | | 100.00 | | |
HE Exceptional expenses on management operations | | 1.00 | | |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 604.00 | 33 067.00 | | 4 604.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 341.00 | 31 102.00 | | 6 341.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 737.00 | 1 966.00 | | -1 737.00 |
| |
| 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 | 710 004.00 | | 710 004.00 | 710 004.00 |
I4 DECREASES Grand Total | | 710 004.00 | 710 004.00 | |
IO DECREASES Total including other intangible assets | | 710 004.00 | 710 004.00 | |
KD ACQUISITIONS Total including other intangible assets | 710 004.00 | | 710 004.00 | 710 004.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 703 989.00 | 1 644.00 | | 703 989.00 |
PE DEPRECIATION Total including other intangible assets | 703 989.00 | 1 644.00 | | 703 989.00 |
| |
| 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 | 35 098.00 | 35 098.00 | | 35 098.00 |
UX Other trade receivables | 9 005.00 | 9 005.00 | | 9 005.00 |
UY Staff and related accounts | 287.00 | 287.00 | | 287.00 |
UZ Social Security, other social security organizations | 94.00 | 94.00 | | 94.00 |
VB VAT | 16 010.00 | 16 010.00 | | 16 010.00 |
VC Group and associates | 12 000.00 | 12 000.00 | | 12 000.00 |
VI Group and Associates | 7 664.00 | 7 664.00 | | 7 664.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 46.00 | 46.00 | | 46.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 441.00 | 37 441.00 | | 37 441.00 |
VW VAT | 458.00 | 458.00 | | 458.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 220.00 | 43 220.00 | | 43 220.00 |
| |
| 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 | 77.00 | 452.00 | | 77.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 190.00 | 9 084.00 | | 3 190.00 |
ST Other accounts | 1 430.00 | 905.00 | | 1 430.00 |
YT Subcontracting | | 4 770.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 77.00 | 452.00 | | 77.00 |
YY Amount of VAT collected | 646.00 | 4 798.00 | | 646.00 |
YZ Total deductible VAT on goods and services | 910.00 | 2 244.00 | | 910.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 620.00 | 14 759.00 | | 4 620.00 |
