| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 20 833.00 | 20 833.00 | | 20 833.00 |
BJ TOTAL (I) | 216 234.00 | 158 789.00 | 57 445.00 | 216 234.00 |
BZ Other receivables | 1 327.00 | | 1 327.00 | 1 327.00 |
CF Cash and cash equivalents | 11 848.00 | | 11 848.00 | 11 848.00 |
CJ TOTAL (II) | 13 175.00 | | 13 175.00 | 13 175.00 |
CO Grand total (0 to V) | 229 409.00 | 158 789.00 | 70 620.00 | 229 409.00 |
CX Development or Research and Development Expenses | 195 401.00 | 137 956.00 | 57 445.00 | 195 401.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DH Retained earnings | -36 656.00 | -21 471.00 | | -36 656.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 276.00 | -15 185.00 | | 276.00 |
DL TOTAL (I) | 38 620.00 | 38 344.00 | | 38 620.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 000.00 | 72 000.00 | | 32 000.00 |
EC TOTAL (IV) | 32 000.00 | 72 000.00 | | 32 000.00 |
EE Grand total (I to V) | 70 620.00 | 110 344.00 | | 70 620.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 706.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 39 018.00 | |
GF Total Operating Expenses (II) | | | 39 724.00 | |
GG - OPERATING RESULT (I - II) | | | -39 724.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -39 724.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 40 000.00 | | | 40 000.00 |
HB Exceptional income from capital transactions | | 32 709.00 | | |
HD Total exceptional income (VII) | 40 000.00 | 32 709.00 | | 40 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 40 000.00 | 32 709.00 | | 40 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | 32 709.00 | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 724.00 | 47 894.00 | | 39 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 276.00 | -15 185.00 | | 276.00 |
| |
| 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 | 226 082.00 | | | 226 082.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 195 945.00 | | | 195 945.00 |
I4 DECREASES Grand Total | | 9 848.00 | 216 234.00 | |
IN DECREASES Start-up, development, or research expenses | | 544.00 | 195 401.00 | |
IO DECREASES Total including other intangible assets | | 8 104.00 | 20 833.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 200.00 | | |
KD ACQUISITIONS Total including other intangible assets | 28 937.00 | | | 28 937.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 200.00 | | | 1 200.00 |
