| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 39 011.00 | 39 011.00 | | 39 011.00 |
AT Other tangible assets | 28 686.00 | 28 686.00 | | 28 686.00 |
BH Other financial assets | 12 331.00 | | 12 331.00 | 12 331.00 |
BJ TOTAL (I) | 80 028.00 | 67 697.00 | 12 331.00 | 80 028.00 |
BZ Other receivables | 38 277.00 | | 38 277.00 | 38 277.00 |
CF Cash and cash equivalents | 243 844.00 | | 243 844.00 | 243 844.00 |
CJ TOTAL (II) | 282 122.00 | | 282 122.00 | 282 122.00 |
CO Grand total (0 to V) | 362 151.00 | 67 697.00 | 294 453.00 | 362 151.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 125.00 | | | 38 125.00 |
DD Legal reserve (1) | 3 812.00 | | | 3 812.00 |
DG Other reserves | 36 885.00 | | | 36 885.00 |
DH Retained earnings | 118 600.00 | | | 118 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 621.00 | | | 2 621.00 |
DL TOTAL (I) | 200 045.00 | | | 200 045.00 |
DP Provisions for Risks | 25 000.00 | | | 25 000.00 |
DR TOTAL (IV) | 25 000.00 | | | 25 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 000.00 | | | 50 000.00 |
DX Trade payables and related accounts | 11 424.00 | | | 11 424.00 |
DY Tax and social security liabilities | 6 917.00 | | | 6 917.00 |
EA Other liabilities | 1 066.00 | | | 1 066.00 |
EC TOTAL (IV) | 69 408.00 | | | 69 408.00 |
EE Grand total (I to V) | 294 453.00 | | | 294 453.00 |
EG Accrued income and payables due within one year | 69 408.00 | | | 69 408.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 23 604.00 | | 23 604.00 | 23 604.00 |
FJ Net sales | 23 604.00 | | 23 604.00 | 23 604.00 |
FQ Other income | | | 18 174.00 | |
FR Total operating income (I) | | | 41 778.00 | |
FW Other purchases and external expenses | | | 4 689.00 | |
FX Taxes, duties, and similar payments | | | 7 227.00 | |
GE Other Expenses | | | 25 996.00 | |
GF Total Operating Expenses (II) | | | 37 913.00 | |
GG - OPERATING RESULT (I - II) | | | 3 864.00 | |
GL Other interest and similar income | | | 66.00 | |
GP Total financial income (V) | | | 66.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 66.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 931.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 310.00 | | | 1 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 845.00 | | | 41 845.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 223.00 | | | 39 223.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 621.00 | | | 2 621.00 |
| |
| 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 | 91 031.00 | | | 91 031.00 |
I3 DECREASES Total Financial Fixed Assets | 11 002.00 | | 12 331.00 | 11 002.00 |
I4 DECREASES Grand Total | 11 002.00 | | 80 028.00 | 11 002.00 |
IO DECREASES Total including other intangible assets | | | 39 011.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 686.00 | |
KD ACQUISITIONS Total including other intangible assets | 39 011.00 | | | 39 011.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 686.00 | | | 28 686.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 333.00 | | | 23 333.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 67 697.00 | | | 67 697.00 |
PE DEPRECIATION Total including other intangible assets | 39 011.00 | | | 39 011.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 686.00 | | | 28 686.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 25 000.00 | | | 25 000.00 |
7C Grand total | 25 000.00 | | | 25 000.00 |
| |
| 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 | 11 424.00 | 11 424.00 | | 11 424.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 066.00 | 1 066.00 | | 1 066.00 |
UT Other financial assets | 12 331.00 | | | 12 331.00 |
VB VAT | 2 534.00 | | | 2 534.00 |
VC Group and associates | 35 743.00 | | | 35 743.00 |
VI Group and Associates | 50 000.00 | 50 000.00 | | 50 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 197.00 | 2 197.00 | | 2 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 609.00 | 38 277.00 | 12 331.00 | 50 609.00 |
VW VAT | 4 720.00 | 4 720.00 | | 4 720.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 408.00 | 69 408.00 | | 69 408.00 |
