| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 700 000.00 | 650 000.00 | 50 000.00 | 700 000.00 |
AJ Other Intangible Assets | | | | |
BJ TOTAL (I) | 700 000.00 | 650 000.00 | 50 000.00 | 700 000.00 |
BZ Other receivables | 2 030.00 | | 2 030.00 | 2 030.00 |
CF Cash and cash equivalents | 170.00 | | 170.00 | 170.00 |
CJ TOTAL (II) | 2 200.00 | | 2 200.00 | 2 200.00 |
CO Grand total (0 to V) | 702 200.00 | 650 000.00 | 52 200.00 | 702 200.00 |
| |
| 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 |
DH Retained earnings | -5 720.00 | -1 538.00 | | -5 720.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -676 324.00 | -4 181.00 | | -676 324.00 |
DL TOTAL (I) | -637 044.00 | 39 279.00 | | -637 044.00 |
DV Miscellaneous Loans and Financial Debts (4) | 681 810.00 | 657 000.00 | | 681 810.00 |
DX Trade payables and related accounts | 7 435.00 | 4 951.00 | | 7 435.00 |
EC TOTAL (IV) | 689 245.00 | 661 951.00 | | 689 245.00 |
EE Grand total (I to V) | 52 200.00 | 701 231.00 | | 52 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 650.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 225 456.00 | |
GB Operating Expenses - Provisions | | | 424 543.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 654 650.00 | |
GG - OPERATING RESULT (I - II) | | | -654 650.00 | |
GR Interest and similar expenses | | | 7 734.00 | |
GU Total financial expenses (VI) | | | 7 734.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 734.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -662 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 13 940.00 | | | 13 940.00 |
HH Total exceptional expenses (VIII) | 13 940.00 | | | 13 940.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 940.00 | | | -13 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 676 324.00 | 4 181.00 | | 676 324.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -676 324.00 | -4 181.00 | | -676 324.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 650 000.00 | | |
PE DEPRECIATION Total including other intangible assets | | 650 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 681 810.00 | 681 810.00 | | 681 810.00 |
8B Suppliers and Related Accounts | 7 436.00 | 7 436.00 | | 7 436.00 |
VS Prepaid expenses | 2 030.00 | 2 030.00 | | 2 030.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 030.00 | 2 030.00 | | 2 030.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 689 246.00 | 689 246.00 | | 689 246.00 |
