| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 491.00 | 13 491.00 | | 13 491.00 |
AT Other tangible assets | 21 977.00 | 21 977.00 | | 21 977.00 |
BJ TOTAL (I) | 122 372.00 | 122 372.00 | | 122 372.00 |
BX Customers and related accounts | 14 896.00 | | 14 896.00 | 14 896.00 |
BZ Other receivables | 112 867.00 | | 112 867.00 | 112 867.00 |
CF Cash and cash equivalents | 290.00 | | 290.00 | 290.00 |
CH Prepaid expenses | 2 567.00 | | 2 567.00 | 2 567.00 |
CJ TOTAL (II) | 130 620.00 | | 130 620.00 | 130 620.00 |
CO Grand total (0 to V) | 252 992.00 | 122 372.00 | 130 620.00 | 252 992.00 |
CX Development or Research and Development Expenses | 86 904.00 | 86 904.00 | | 86 904.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -258 628.00 | -227 573.00 | | -258 628.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 672.00 | -31 054.00 | | -32 672.00 |
DL TOTAL (I) | -230 300.00 | -197 628.00 | | -230 300.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 194.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 195 408.00 | 182 634.00 | | 195 408.00 |
DX Trade payables and related accounts | 36 414.00 | 41 793.00 | | 36 414.00 |
DY Tax and social security liabilities | 13 897.00 | 8 378.00 | | 13 897.00 |
EA Other liabilities | 115 200.00 | | | 115 200.00 |
EC TOTAL (IV) | 360 920.00 | 233 999.00 | | 360 920.00 |
EE Grand total (I to V) | 130 620.00 | 36 371.00 | | 130 620.00 |
EI Including equity loans | 195 408.00 | | | 195 408.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 000.00 | | 29 000.00 | 29 000.00 |
FJ Net sales | 29 000.00 | | 29 000.00 | 29 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 413.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 33 416.00 | |
FW Other purchases and external expenses | | | 37 451.00 | |
FX Taxes, duties, and similar payments | | | 449.00 | |
FY Salaries and Wages | | | 19 839.00 | |
FZ Social Security Contributions | | | 5 724.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 63 470.00 | |
GG - OPERATING RESULT (I - II) | | | -30 054.00 | |
GS Negative differences of foreign exchange | | | 2 910.00 | |
GU Total financial expenses (VI) | | | 2 910.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 910.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 292.00 | | | 292.00 |
HD Total exceptional income (VII) | 292.00 | | | 292.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 292.00 | | | 292.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 708.00 | 138 705.00 | | 33 708.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 380.00 | 169 759.00 | | 66 380.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 672.00 | -31 054.00 | | -32 672.00 |
| |
| 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 | 122 372.00 | | | 122 372.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 86 904.00 | | | 86 904.00 |
I4 DECREASES Grand Total | | | 122 372.00 | |
IN DECREASES Start-up, development, or research expenses | | | 86 904.00 | |
IO DECREASES Total including other intangible assets | | | 13 491.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 977.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 491.00 | | | 13 491.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 977.00 | | | 21 977.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 122 372.00 | | | 122 372.00 |
CY DEPRECIATION Start-up, development, or research expenses | 86 903.00 | | | 86 903.00 |
PE DEPRECIATION Total including other intangible assets | 13 491.00 | | | 13 491.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 977.00 | | | 21 977.00 |
| |
| 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 | 36 414.00 | 36 414.00 | | 36 414.00 |
8D Social Security and Other Social Organizations | 653.00 | 653.00 | | 653.00 |
8K Other liabilities (including liabilities related to repo transactions) | 115 200.00 | 115 200.00 | | 115 200.00 |
UX Other trade receivables | | 14 896.00 | 14 896.00 | |
VB VAT | | 20 755.00 | 20 755.00 | |
VI Group and Associates | 195 408.00 | 195 408.00 | | 195 408.00 |
VN Other taxes, similar payments | | 1 392.00 | 1 392.00 | |
VQ Other Taxes, Duties, and Similar Debts | 123.00 | 123.00 | | 123.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 90 720.00 | 90 720.00 | |
VS Prepaid expenses | | 2 567.00 | 2 567.00 | |
VT TOTAL – STATEMENT OF RECEIVABLES | | 130 330.00 | 130 330.00 | |
VW VAT | 13 121.00 | 13 121.00 | | 13 121.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 360 920.00 | 360 920.00 | | 360 920.00 |
