| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 399 268.00 | 399 268.00 | | 399 268.00 |
AT Other tangible assets | 1 716.00 | 1 716.00 | | 1 716.00 |
BJ TOTAL (I) | 400 984.00 | 400 984.00 | | 400 984.00 |
BZ Other receivables | 17 637.00 | | 17 637.00 | 17 637.00 |
CF Cash and cash equivalents | 1 997.00 | | 1 997.00 | 1 997.00 |
CJ TOTAL (II) | 19 634.00 | | 19 634.00 | 19 634.00 |
CO Grand total (0 to V) | 420 618.00 | 400 984.00 | 19 634.00 | 420 618.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -100 232.00 | | | -100 232.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 815.00 | | | -8 815.00 |
DL TOTAL (I) | -99 047.00 | | | -99 047.00 |
DU Loans and Debts from Credit Institutions (3) | 90.00 | | | 90.00 |
DV Miscellaneous Loans and Financial Debts (4) | 93 618.00 | | | 93 618.00 |
DX Trade payables and related accounts | 24 973.00 | | | 24 973.00 |
EC TOTAL (IV) | 118 681.00 | | | 118 681.00 |
EE Grand total (I to V) | 19 634.00 | | | 19 634.00 |
EG Accrued income and payables due within one year | 25 063.00 | | | 25 063.00 |
EI Including equity loans | 1.00 | | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 260.00 | |
FX Taxes, duties, and similar payments | | | 554.00 | |
GF Total Operating Expenses (II) | | | 8 815.00 | |
GG - OPERATING RESULT (I - II) | | | -8 815.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 815.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 815.00 | | | 8 815.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 815.00 | | | -8 815.00 |
| |
| 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 | 400 984.00 | | | 400 984.00 |
I4 DECREASES Grand Total | | | 400 984.00 | |
IO DECREASES Total including other intangible assets | | | 399 268.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 716.00 | |
KD ACQUISITIONS Total including other intangible assets | 399 268.00 | | | 399 268.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 716.00 | | | 1 716.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 299 992.00 | 100 992.00 | | 299 992.00 |
PE DEPRECIATION Total including other intangible assets | 298 437.00 | 100 832.00 | | 298 437.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 555.00 | 160.00 | | 1 555.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 450.00 | | 450.00 | 450.00 |
8B Suppliers and Related Accounts | 24 973.00 | 24 973.00 | | 24 973.00 |
VB VAT | 5 741.00 | 5 741.00 | | 5 741.00 |
VG Loans with a maturity of up to one year at origin | 90.00 | 90.00 | | 90.00 |
VI Group and Associates | 93 168.00 | | 93 168.00 | 93 168.00 |
VM Income taxes | 7 372.00 | 7 372.00 | | 7 372.00 |
VN Other taxes, similar payments | 74.00 | 74.00 | | 74.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 450.00 | 4 450.00 | | 4 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 637.00 | 17 637.00 | | 17 637.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 118 681.00 | 25 063.00 | 93 618.00 | 118 681.00 |
