| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 49 059.00 | 41 173.00 | 7 885.00 | 49 059.00 |
AT Other tangible assets | 5 581.00 | 4 875.00 | 705.00 | 5 581.00 |
BJ TOTAL (I) | 54 640.00 | 46 048.00 | 8 591.00 | 54 640.00 |
BX Customers and related accounts | 864.00 | | 864.00 | 864.00 |
BZ Other receivables | 297.00 | | 297.00 | 297.00 |
CF Cash and cash equivalents | 20 417.00 | | 20 417.00 | 20 417.00 |
CH Prepaid expenses | 969.00 | | 969.00 | 969.00 |
CJ TOTAL (II) | 22 548.00 | | 22 548.00 | 22 548.00 |
CO Grand total (0 to V) | 77 188.00 | 46 048.00 | 31 140.00 | 77 188.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 25 000.00 | | 10 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | | 8 059.00 | | |
DH Retained earnings | -1 318.00 | | | -1 318.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -354.00 | -1 877.00 | | -354.00 |
DL TOTAL (I) | 10 826.00 | 33 681.00 | | 10 826.00 |
DV Miscellaneous Loans and Financial Debts (4) | 722.00 | 4 229.00 | | 722.00 |
DX Trade payables and related accounts | 812.00 | 920.00 | | 812.00 |
DY Tax and social security liabilities | 8 814.00 | 3 674.00 | | 8 814.00 |
EB Prepaid income (2) | 9 963.00 | 11 977.00 | | 9 963.00 |
EC TOTAL (IV) | 20 313.00 | 20 802.00 | | 20 313.00 |
EE Grand total (I to V) | 31 140.00 | 54 483.00 | | 31 140.00 |
EG Accrued income and payables due within one year | 20 313.00 | 20 802.00 | | 20 313.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 5 900.00 | | 5 900.00 | 5 900.00 |
FG Production sold - services | 37 218.00 | | 37 218.00 | 37 218.00 |
FJ Net sales | 43 118.00 | | 43 118.00 | 43 118.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 43 125.00 | |
FW Other purchases and external expenses | | | 8 958.00 | |
FX Taxes, duties, and similar payments | | | 750.00 | |
FY Salaries and Wages | | | 26 522.00 | |
FZ Social Security Contributions | | | 1 389.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 487.00 | |
GE Other Expenses | | | 1 370.00 | |
GF Total Operating Expenses (II) | | | 43 480.00 | |
GG - OPERATING RESULT (I - II) | | | -354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
HC Reversals of provisions and transfers of expenses | | 104.00 | | |
HD Total exceptional income (VII) | | 104.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 104.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 43 125.00 | 40 509.00 | | 43 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 480.00 | 42 387.00 | | 43 480.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -354.00 | -1 877.00 | | -354.00 |
| |
| 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 | 53 221.00 | | 1 419.00 | 53 221.00 |
I4 DECREASES Grand Total | | | 54 640.00 | |
IO DECREASES Total including other intangible assets | | | 49 059.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 581.00 | |
KD ACQUISITIONS Total including other intangible assets | 47 640.00 | | 1 419.00 | 47 640.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 581.00 | | | 5 581.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 561.00 | 4 487.00 | | 41 561.00 |
PE DEPRECIATION Total including other intangible assets | 37 246.00 | 3 926.00 | | 37 246.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 314.00 | 560.00 | | 4 314.00 |
| |
| 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 | 812.00 | 812.00 | | 812.00 |
8D Social Security and Other Social Organizations | 6 656.00 | 6 656.00 | | 6 656.00 |
8L Deferred income | 9 963.00 | 9 963.00 | | 9 963.00 |
UX Other trade receivables | 864.00 | 864.00 | | 864.00 |
VB VAT | 297.00 | 297.00 | | 297.00 |
VI Group and Associates | 722.00 | 722.00 | | 722.00 |
VS Prepaid expenses | 969.00 | 969.00 | | 969.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 131.00 | 2 131.00 | | 2 131.00 |
VW VAT | 2 157.00 | 2 157.00 | | 2 157.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 313.00 | 20 313.00 | | 20 313.00 |
