| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 398.00 | 2 398.00 | | 2 398.00 |
AJ Other Intangible Assets | 70 850.00 | | 70 850.00 | 70 850.00 |
AT Other tangible assets | 1 591.00 | 302.00 | 1 289.00 | 1 591.00 |
BJ TOTAL (I) | 92 989.00 | 2 699.00 | 90 290.00 | 92 989.00 |
BZ Other receivables | 1 907.00 | | 1 907.00 | 1 907.00 |
CF Cash and cash equivalents | 6 125.00 | | 6 125.00 | 6 125.00 |
CJ TOTAL (II) | 8 032.00 | | 8 032.00 | 8 032.00 |
CO Grand total (0 to V) | 101 021.00 | 2 699.00 | 98 322.00 | 101 021.00 |
CU Other investments | 18 151.00 | | 18 151.00 | 18 151.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -1 983.00 | -6 837.00 | | -1 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 220.00 | 4 854.00 | | -6 220.00 |
DJ Investment subsidies | | 2 000.00 | | |
DL TOTAL (I) | 38 297.00 | 46 517.00 | | 38 297.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 277.00 | 30 229.00 | | 37 277.00 |
DX Trade payables and related accounts | 2 040.00 | 3 332.00 | | 2 040.00 |
DY Tax and social security liabilities | 708.00 | 7 830.00 | | 708.00 |
EA Other liabilities | 20 000.00 | 20 000.00 | | 20 000.00 |
EC TOTAL (IV) | 60 025.00 | 61 390.00 | | 60 025.00 |
EE Grand total (I to V) | 98 322.00 | 107 907.00 | | 98 322.00 |
EI Including equity loans | 37 277.00 | | | 37 277.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FN Capitalized production | | | 5 091.00 | |
FO Operating subsidies | | | 2 000.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 7 096.00 | |
FW Other purchases and external expenses | | | 7 196.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 328.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 302.00 | |
GE Other Expenses | | | 2 207.00 | |
GF Total Operating Expenses (II) | | | 11 109.00 | |
GG - OPERATING RESULT (I - II) | | | -4 013.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 013.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 2 206.00 | | | 2 206.00 |
HH Total exceptional expenses (VIII) | 2 206.00 | | | 2 206.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 206.00 | | | -2 206.00 |
HJ Employee participation in company results | | 5.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 096.00 | 39 456.00 | | 7 096.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 316.00 | 34 602.00 | | 13 316.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 220.00 | 4 854.00 | | -6 220.00 |
| |
| 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 | 90 565.00 | | 6 682.00 | 90 565.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 151.00 | |
I4 DECREASES Grand Total | | 4 258.00 | 92 989.00 | |
IO DECREASES Total including other intangible assets | | 2 206.00 | 73 247.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 051.00 | 1 591.00 | |
KD ACQUISITIONS Total including other intangible assets | 70 362.00 | | 5 091.00 | 70 362.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 051.00 | | 1 591.00 | 2 051.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 151.00 | | | 18 151.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 449.00 | 302.00 | 2 051.00 | 4 449.00 |
PE DEPRECIATION Total including other intangible assets | 2 397.00 | | | 2 397.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 051.00 | 302.00 | 2 051.00 | 2 051.00 |
| |
| 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 | 2 040.00 | 2 040.00 | | 2 040.00 |
8D Social Security and Other Social Organizations | 708.00 | 708.00 | | 708.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 000.00 | 20 000.00 | | 20 000.00 |
VB VAT | 1 907.00 | 1 907.00 | | 1 907.00 |
VI Group and Associates | 37 277.00 | 37 277.00 | | 37 277.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 907.00 | 1 907.00 | | 1 907.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 025.00 | 60 025.00 | | 60 025.00 |
