| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 685 000.00 | 52 110.00 | 632 890.00 | 685 000.00 |
AL Advances and down payments on intangible assets. | 1 104 500.00 | | 1 104 500.00 | 1 104 500.00 |
BJ TOTAL (I) | 2 241 866.00 | 52 110.00 | 2 189 756.00 | 2 241 866.00 |
BX Customers and related accounts | 5 505.00 | | 5 505.00 | 5 505.00 |
BZ Other receivables | 9 672.00 | | 9 672.00 | 9 672.00 |
CF Cash and cash equivalents | 47 669.00 | | 47 669.00 | 47 669.00 |
CJ TOTAL (II) | 62 846.00 | | 62 846.00 | 62 846.00 |
CO Grand total (0 to V) | 2 304 712.00 | 52 110.00 | 2 252 603.00 | 2 304 712.00 |
CU Other investments | 452 366.00 | | 452 366.00 | 452 366.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 513 144.00 | 2 513 144.00 | | 2 513 144.00 |
DH Retained earnings | -237 352.00 | | | -237 352.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -51 769.00 | -237 352.00 | | -51 769.00 |
DL TOTAL (I) | 2 224 023.00 | 2 275 792.00 | | 2 224 023.00 |
DU Loans and Debts from Credit Institutions (3) | 180.00 | | | 180.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 000.00 | | | 20 000.00 |
DX Trade payables and related accounts | 8 400.00 | 16 165.00 | | 8 400.00 |
EC TOTAL (IV) | 28 580.00 | 16 165.00 | | 28 580.00 |
EE Grand total (I to V) | 2 252 603.00 | 2 291 957.00 | | 2 252 603.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 53 401.00 | | 53 401.00 | 53 401.00 |
FJ Net sales | 53 401.00 | | 53 401.00 | 53 401.00 |
FR Total operating income (I) | | | 53 401.00 | |
FW Other purchases and external expenses | | | 53 060.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 52 110.00 | |
GF Total Operating Expenses (II) | | | 105 170.00 | |
GG - OPERATING RESULT (I - II) | | | -51 769.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -51 769.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 53 401.00 | | | 53 401.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 105 170.00 | 237 352.00 | | 105 170.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -51 769.00 | -237 352.00 | | -51 769.00 |
| |
| 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 | 1 496 116.00 | | 1 320 961.00 | 1 496 116.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 5 211.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 5 211.00 | 452 366.00 | |
I4 DECREASES Grand Total | | 575 211.00 | 2 241 866.00 | |
IO DECREASES Total including other intangible assets | | 570 000.00 | 1 789 500.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 043 750.00 | | 1 315 750.00 | 1 043 750.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 452 366.00 | | 5 211.00 | 452 366.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 52 110.00 | | |
PE DEPRECIATION Total including other intangible assets | | 52 110.00 | | |
| |
| 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 | 8 400.00 | 8 400.00 | | 8 400.00 |
UX Other trade receivables | 5 505.00 | 5 505.00 | | 5 505.00 |
VH Loans with a maturity of more than one year at origin | 180.00 | 180.00 | | 180.00 |
VI Group and Associates | 20 000.00 | 20 000.00 | | 20 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 672.00 | 9 672.00 | | 9 672.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 177.00 | 15 177.00 | | 15 177.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 580.00 | 28 580.00 | | 28 580.00 |
