| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 575 000.00 | 403 446.00 | 171 554.00 | 575 000.00 |
BJ TOTAL (I) | 575 000.00 | 403 446.00 | 171 554.00 | 575 000.00 |
CO Grand total (0 to V) | 575 000.00 | 403 446.00 | 171 554.00 | 575 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 575 000.00 | | | 575 000.00 |
DH Retained earnings | -367 168.00 | | | -367 168.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -59 856.00 | | | -59 856.00 |
DL TOTAL (I) | 147 975.00 | | | 147 975.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 664.00 | | | 21 664.00 |
DX Trade payables and related accounts | 1 914.00 | | | 1 914.00 |
EC TOTAL (IV) | 23 578.00 | | | 23 578.00 |
EE Grand total (I to V) | 171 554.00 | | | 171 554.00 |
EG Accrued income and payables due within one year | 23 578.00 | | | 23 578.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 959.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 57 500.00 | |
GF Total Operating Expenses (II) | | | 59 613.00 | |
GG - OPERATING RESULT (I - II) | | | -59 613.00 | |
GR Interest and similar expenses | | | 242.00 | |
GU Total financial expenses (VI) | | | 242.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -242.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -59 856.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 856.00 | | | 59 856.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -59 856.00 | | | -59 856.00 |
| |
| 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 | 575 000.00 | | | 575 000.00 |
I4 DECREASES Grand Total | | | 575 000.00 | |
IO DECREASES Total including other intangible assets | | | 575 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 575 000.00 | | | 575 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 345 946.00 | 57 500.00 | | 345 946.00 |
PE DEPRECIATION Total including other intangible assets | 345 946.00 | 57 500.00 | | 345 946.00 |
| |
| 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 | 1 914.00 | 1 914.00 | | 1 914.00 |
VI Group and Associates | 21 664.00 | 21 664.00 | | 21 664.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 578.00 | 23 578.00 | | 23 578.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 959.00 | | | 1 959.00 |
YW Business tax | 154.00 | | | 154.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 154.00 | | | 154.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 959.00 | | | 1 959.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
