| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 14 167.00 | 13 074.00 | 1 093.00 | 14 167.00 |
BJ TOTAL (I) | 14 167.00 | 13 074.00 | 1 093.00 | 14 167.00 |
BZ Other receivables | 123.00 | | 123.00 | 123.00 |
CF Cash and cash equivalents | 1 731.00 | | 1 731.00 | 1 731.00 |
CJ TOTAL (II) | 1 854.00 | | 1 854.00 | 1 854.00 |
CO Grand total (0 to V) | 16 020.00 | 13 074.00 | 2 946.00 | 16 020.00 |
CR Shares due in more than one year | 10.00 | | | 10.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -14 343.00 | -11 379.00 | | -14 343.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 476.00 | -2 964.00 | | -3 476.00 |
DL TOTAL (I) | 2 181.00 | 5 657.00 | | 2 181.00 |
DX Trade payables and related accounts | 720.00 | 2 940.00 | | 720.00 |
DY Tax and social security liabilities | | 120.00 | | |
EA Other liabilities | 46.00 | | | 46.00 |
EC TOTAL (IV) | 766.00 | 3 060.00 | | 766.00 |
EE Grand total (I to V) | 2 946.00 | 8 717.00 | | 2 946.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 643.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 2 833.00 | |
GF Total Operating Expenses (II) | | | 3 477.00 | |
GG - OPERATING RESULT (I - II) | | | -3 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 476.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 600.00 | | |
HD Total exceptional income (VII) | | 600.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 600.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 600.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 477.00 | 3 564.00 | | 3 477.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 476.00 | -2 964.00 | | -3 476.00 |
| |
| 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 | 14 167.00 | | | 14 167.00 |
I4 DECREASES Grand Total | | | 14 167.00 | |
IO DECREASES Total including other intangible assets | | | 14 167.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 167.00 | | | 14 167.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 241.00 | 2 833.00 | | 10 241.00 |
PE DEPRECIATION Total including other intangible assets | 10 241.00 | 2 833.00 | | 10 241.00 |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46.00 | 46.00 | | 46.00 |
VB VAT | 123.00 | 123.00 | | 123.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123.00 | 123.00 | | 123.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 766.00 | 766.00 | | 766.00 |
