| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 28 660.00 | 22 867.00 | 5 793.00 | 28 660.00 |
AR Technical installations, industrial equipment and tools | 3 140.00 | 3 140.00 | | 3 140.00 |
AT Other tangible assets | 2 299.00 | 567.00 | 1 731.00 | 2 299.00 |
BH Other financial assets | 741.00 | | 741.00 | 741.00 |
BJ TOTAL (I) | 34 841.00 | 26 575.00 | 8 265.00 | 34 841.00 |
BZ Other receivables | 3 739.00 | | 3 739.00 | 3 739.00 |
CD Marketable securities | 446 380.00 | 5 608.00 | 440 772.00 | 446 380.00 |
CF Cash and cash equivalents | 772.00 | | 772.00 | 772.00 |
CH Prepaid expenses | 176.00 | | 176.00 | 176.00 |
CJ TOTAL (II) | 451 066.00 | 5 608.00 | 445 458.00 | 451 066.00 |
CO Grand total (0 to V) | 485 907.00 | 32 183.00 | 453 724.00 | 485 907.00 |
CP Shares due in less than one year | 741.00 | | | 741.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 360 000.00 | 360 000.00 | | 360 000.00 |
DD Legal reserve (1) | 1 743.00 | 1 743.00 | | 1 743.00 |
DG Other reserves | 345 261.00 | 345 261.00 | | 345 261.00 |
DH Retained earnings | -261 199.00 | -231 993.00 | | -261 199.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 670.00 | -29 206.00 | | -25 670.00 |
DL TOTAL (I) | 420 135.00 | 445 805.00 | | 420 135.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 364.00 | 10 968.00 | | 30 364.00 |
DX Trade payables and related accounts | 1 984.00 | 1 286.00 | | 1 984.00 |
DY Tax and social security liabilities | 1 241.00 | 10 118.00 | | 1 241.00 |
EC TOTAL (IV) | 33 589.00 | 22 372.00 | | 33 589.00 |
EE Grand total (I to V) | 453 724.00 | 468 177.00 | | 453 724.00 |
EG Accrued income and payables due within one year | 33 589.00 | 22 372.00 | | 33 589.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 180.00 | | 3 180.00 | 3 180.00 |
FJ Net sales | 3 180.00 | | 3 180.00 | 3 180.00 |
FR Total operating income (I) | | | 3 180.00 | |
FW Other purchases and external expenses | | | 23 182.00 | |
FX Taxes, duties, and similar payments | | | 1 620.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 3 481.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 567.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 28 850.00 | |
GG - OPERATING RESULT (I - II) | | | -25 670.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 670.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 8 940.00 | | |
HH Total exceptional expenses (VIII) | | 8 940.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -8 940.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 180.00 | 1 650.00 | | 3 180.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 850.00 | 30 856.00 | | 28 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 670.00 | -29 206.00 | | -25 670.00 |
| |
| 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 | 33 584.00 | | 2 299.00 | 33 584.00 |
I3 DECREASES Total Financial Fixed Assets | | | 741.00 | |
I4 DECREASES Grand Total | | 1 043.00 | 34 841.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 043.00 | 34 100.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 843.00 | | 2 299.00 | 32 843.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 741.00 | | | 741.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 050.00 | 567.00 | 1 043.00 | 27 050.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 050.00 | 567.00 | 1 043.00 | 27 050.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 5 608.00 | | | 5 608.00 |
7B Total provisions for depreciation | 5 608.00 | | | 5 608.00 |
7C Grand total | 5 608.00 | | | 5 608.00 |
| |
| 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 | 1 984.00 | 1 984.00 | | 1 984.00 |
8E Income Taxes | 80.00 | 80.00 | | 80.00 |
UT Other financial assets | 741.00 | 741.00 | | 741.00 |
VB VAT | 3 739.00 | | | 3 739.00 |
VI Group and Associates | 30 364.00 | 30 364.00 | | 30 364.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 161.00 | 1 161.00 | | 1 161.00 |
VS Prepaid expenses | 176.00 | | | 176.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 656.00 | 4 656.00 | | 4 656.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 589.00 | 33 589.00 | | 33 589.00 |
