| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 160 813.00 | 156 813.00 | 4 000.00 | 160 813.00 |
AJ Other Intangible Assets | 93 402.00 | 20 989.00 | 72 413.00 | 93 402.00 |
AR Technical installations, industrial equipment and tools | 3 781.00 | 3 781.00 | | 3 781.00 |
AT Other tangible assets | 4 636.00 | 4 636.00 | | 4 636.00 |
BJ TOTAL (I) | 262 632.00 | 186 219.00 | 76 413.00 | 262 632.00 |
BX Customers and related accounts | 12 565.00 | | 12 565.00 | 12 565.00 |
BZ Other receivables | 25 429.00 | | 25 429.00 | 25 429.00 |
CF Cash and cash equivalents | 10 758.00 | | 10 758.00 | 10 758.00 |
CJ TOTAL (II) | 48 751.00 | | 48 751.00 | 48 751.00 |
CO Grand total (0 to V) | 311 383.00 | 186 219.00 | 125 165.00 | 311 383.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 000.00 | 46 000.00 | | 46 000.00 |
DD Legal reserve (1) | 326.00 | 326.00 | | 326.00 |
DH Retained earnings | -42 525.00 | -43 758.00 | | -42 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 846.00 | 1 233.00 | | -9 846.00 |
DJ Investment subsidies | 85 424.00 | 59 424.00 | | 85 424.00 |
DL TOTAL (I) | 79 380.00 | 63 225.00 | | 79 380.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 042.00 | 23 742.00 | | 25 042.00 |
DX Trade payables and related accounts | 12 729.00 | 7 092.00 | | 12 729.00 |
DY Tax and social security liabilities | 6 488.00 | 3 674.00 | | 6 488.00 |
EA Other liabilities | 1 526.00 | 663.00 | | 1 526.00 |
EC TOTAL (IV) | 45 785.00 | 35 171.00 | | 45 785.00 |
EE Grand total (I to V) | 125 165.00 | 98 397.00 | | 125 165.00 |
EG Accrued income and payables due within one year | 45 785.00 | 35 171.00 | | 45 785.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 009.00 | | 3 009.00 | 3 009.00 |
FD Production sold - goods | | | | |
FG Production sold - services | 52 790.00 | | 52 790.00 | 52 790.00 |
FJ Net sales | 55 799.00 | | 55 799.00 | 55 799.00 |
FM Inventory production | | | | |
FN Capitalized production | | | 23 990.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 584.00 | |
FQ Other income | | | 106.00 | |
FR Total operating income (I) | | | 86 479.00 | |
FU Purchases of raw materials and other supplies | | | 6.00 | |
FW Other purchases and external expenses | | | 19 871.00 | |
FX Taxes, duties, and similar payments | | | 167.00 | |
FY Salaries and Wages | | | 20 857.00 | |
FZ Social Security Contributions | | | 10 572.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 584.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 20 989.00 | |
GE Other Expenses | | | 17 279.00 | |
GF Total Operating Expenses (II) | | | 100 325.00 | |
GG - OPERATING RESULT (I - II) | | | -13 846.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 846.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 17 112.00 | 9 775.00 | | 17 112.00 |
HB Exceptional income from capital transactions | 4 000.00 | 39 333.00 | | 4 000.00 |
HD Total exceptional income (VII) | 4 000.00 | 39 333.00 | | 4 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 000.00 | 39 333.00 | | 4 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 479.00 | 107 635.00 | | 90 479.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 325.00 | 106 402.00 | | 100 325.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 846.00 | 1 233.00 | | -9 846.00 |
| |
| 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 | 238 642.00 | | 28 665.00 | 238 642.00 |
I4 DECREASES Grand Total | | | 262 632.00 | |
IO DECREASES Total including other intangible assets | | | 254 215.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 417.00 | |
KD ACQUISITIONS Total including other intangible assets | 230 225.00 | | 28 665.00 | 230 225.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 417.00 | | | 8 417.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 148 062.00 | 10 584.00 | | 148 062.00 |
PE DEPRECIATION Total including other intangible assets | 139 645.00 | 10 584.00 | | 139 645.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 417.00 | | | 8 417.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 13 168.00 | 20 989.00 | 6 584.00 | 13 168.00 |
7B Total provisions for depreciation | 13 168.00 | 20 989.00 | 6 584.00 | 13 168.00 |
7C Grand total | 13 168.00 | 20 989.00 | 6 584.00 | 13 168.00 |
UE of which provisions and reversals: - Operating | | 20 989.00 | 6 584.00 | |
| |
| 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 | 12 729.00 | 12 729.00 | | 12 729.00 |
8C Staff and Related Accounts | 426.00 | 426.00 | | 426.00 |
8D Social Security and Other Social Organizations | 2 428.00 | 2 428.00 | | 2 428.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 526.00 | 1 526.00 | | 1 526.00 |
UX Other trade receivables | 12 565.00 | 12 565.00 | | 12 565.00 |
UY Staff and related accounts | 220.00 | 220.00 | | 220.00 |
VB VAT | 2 709.00 | 2 709.00 | | 2 709.00 |
VI Group and Associates | 25 042.00 | 25 042.00 | | 25 042.00 |
VQ Other Taxes, Duties, and Similar Debts | 28.00 | 28.00 | | 28.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 500.00 | 22 500.00 | | 22 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 994.00 | 37 994.00 | | 37 994.00 |
VW VAT | 3 606.00 | 3 606.00 | | 3 606.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 785.00 | 45 785.00 | | 45 785.00 |
