| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 27 608.00 | 16 781.00 | 10 827.00 | 27 608.00 |
BJ TOTAL (I) | 27 608.00 | 16 781.00 | 10 827.00 | 27 608.00 |
BX Customers and related accounts | 348.00 | | 348.00 | 348.00 |
BZ Other receivables | 1 214.00 | | 1 214.00 | 1 214.00 |
CF Cash and cash equivalents | 2 602.00 | | 2 602.00 | 2 602.00 |
CJ TOTAL (II) | 4 165.00 | | 4 165.00 | 4 165.00 |
CO Grand total (0 to V) | 31 772.00 | 16 781.00 | 14 991.00 | 31 772.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -23 516.00 | | | -23 516.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 323.00 | | | -7 323.00 |
DL TOTAL (I) | -20 839.00 | | | -20 839.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 000.00 | | | 29 000.00 |
DX Trade payables and related accounts | 6 830.00 | | | 6 830.00 |
EC TOTAL (IV) | 35 830.00 | | | 35 830.00 |
EE Grand total (I to V) | 14 991.00 | | | 14 991.00 |
EG Accrued income and payables due within one year | 35 830.00 | | | 35 830.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 235.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 088.00 | |
GF Total Operating Expenses (II) | | | 7 323.00 | |
GG - OPERATING RESULT (I - II) | | | -7 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 323.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 323.00 | | | 7 323.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 323.00 | | | -7 323.00 |
| |
| 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 | 27 608.00 | | | 27 608.00 |
I4 DECREASES Grand Total | | | 27 608.00 | |
IO DECREASES Total including other intangible assets | | | 27 608.00 | |
KD ACQUISITIONS Total including other intangible assets | 27 608.00 | | | 27 608.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 693.00 | 4 088.00 | | 12 693.00 |
PE DEPRECIATION Total including other intangible assets | 12 693.00 | 4 088.00 | | 12 693.00 |
| |
| 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 | 6 830.00 | 6 830.00 | | 6 830.00 |
UX Other trade receivables | 348.00 | 348.00 | | 348.00 |
VB VAT | 1 214.00 | 1 214.00 | | 1 214.00 |
VI Group and Associates | 29 000.00 | 29 000.00 | | 29 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 562.00 | 1 562.00 | | 1 562.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 830.00 | 35 830.00 | | 35 830.00 |
