| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 380 621.00 | 362 350.00 | 18 270.00 | 380 621.00 |
AR Technical installations, industrial equipment and tools | 382.00 | 382.00 | | 382.00 |
AT Other tangible assets | 27 510.00 | 27 302.00 | 208.00 | 27 510.00 |
BJ TOTAL (I) | 408 514.00 | 390 036.00 | 18 478.00 | 408 514.00 |
BX Customers and related accounts | 31 176.00 | 27 130.00 | 4 046.00 | 31 176.00 |
BZ Other receivables | 72 034.00 | | 72 034.00 | 72 034.00 |
CF Cash and cash equivalents | 138 328.00 | | 138 328.00 | 138 328.00 |
CJ TOTAL (II) | 241 539.00 | 27 130.00 | 214 409.00 | 241 539.00 |
CO Grand total (0 to V) | 650 053.00 | 417 166.00 | 232 887.00 | 650 053.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 191 392.00 | 40 000.00 | | 191 392.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -4.00 | 267 211.00 | | -4.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -117 257.00 | -340 447.00 | | -117 257.00 |
DL TOTAL (I) | 78 130.00 | -29 236.00 | | 78 130.00 |
DU Loans and Debts from Credit Institutions (3) | | 230.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 83 344.00 | 79 500.00 | | 83 344.00 |
DX Trade payables and related accounts | 70 980.00 | 168 750.00 | | 70 980.00 |
DY Tax and social security liabilities | 433.00 | 2 396.00 | | 433.00 |
EC TOTAL (IV) | 154 757.00 | 250 876.00 | | 154 757.00 |
EE Grand total (I to V) | 232 887.00 | 221 640.00 | | 232 887.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 610.00 | |
FR Total operating income (I) | | | 610.00 | |
FW Other purchases and external expenses | | | 89 457.00 | |
FX Taxes, duties, and similar payments | | | 3 963.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 25 072.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 118 495.00 | |
GG - OPERATING RESULT (I - II) | | | -117 885.00 | |
GL Other interest and similar income | | | 719.00 | |
GP Total financial income (V) | | | 719.00 | |
GR Interest and similar expenses | | | 92.00 | |
GU Total financial expenses (VI) | | | 92.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 627.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -117 257.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 19 138.00 | | |
HD Total exceptional income (VII) | | 19 138.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 19 138.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 329.00 | -176 544.00 | | 1 329.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 587.00 | 163 903.00 | | 118 587.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -117 257.00 | -340 447.00 | | -117 257.00 |
| |
| 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 | 408 514.00 | | | 408 514.00 |
I4 DECREASES Grand Total | | | 408 514.00 | |
IO DECREASES Total including other intangible assets | | | 380 621.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 893.00 | |
KD ACQUISITIONS Total including other intangible assets | 380 621.00 | | | 380 621.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 893.00 | | | 27 893.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 364 963.00 | 25 072.00 | | 364 963.00 |
PE DEPRECIATION Total including other intangible assets | 338 165.00 | 24 185.00 | | 338 165.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 797.00 | 887.00 | | 26 797.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 27 130.00 | | | 27 130.00 |
7B Total provisions for depreciation | 27 130.00 | | | 27 130.00 |
7C Grand total | 27 130.00 | | | 27 130.00 |
| |
| 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 | 70 980.00 | 70 980.00 | | 70 980.00 |
8C Staff and Related Accounts | 433.00 | 433.00 | | 433.00 |
UX Other trade receivables | 31 176.00 | 31 176.00 | | 31 176.00 |
VB VAT | 71 905.00 | 71 905.00 | | 71 905.00 |
VC Group and associates | 129.00 | 129.00 | | 129.00 |
VI Group and Associates | 83 344.00 | 83 344.00 | | 83 344.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 103 210.00 | 103 210.00 | | 103 210.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 154 757.00 | 154 757.00 | | 154 757.00 |
