| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 097.00 | 7 817.00 | 280.00 | 8 097.00 |
AT Other tangible assets | 1 000.00 | 1 000.00 | | 1 000.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 9 112.00 | 8 817.00 | 295.00 | 9 112.00 |
BT Goods | 1 728.00 | 391.00 | 1 337.00 | 1 728.00 |
BX Customers and related accounts | 875.00 | | 875.00 | 875.00 |
CF Cash and cash equivalents | 13 601.00 | | 13 601.00 | 13 601.00 |
CJ TOTAL (II) | 16 204.00 | 391.00 | 15 813.00 | 16 204.00 |
CO Grand total (0 to V) | 25 316.00 | 9 208.00 | 16 108.00 | 25 316.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 29 400.00 | 29 400.00 | | 29 400.00 |
DB Share, merger, contribution premiums, etc. | 39 096.00 | 39 096.00 | | 39 096.00 |
DD Legal reserve (1) | 201.00 | 201.00 | | 201.00 |
DG Other reserves | 3 836.00 | 3 836.00 | | 3 836.00 |
DH Retained earnings | -710 474.00 | -812 206.00 | | -710 474.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 026.00 | 101 731.00 | | -4 026.00 |
DL TOTAL (I) | -641 967.00 | -637 940.00 | | -641 967.00 |
DV Miscellaneous Loans and Financial Debts (4) | 651 866.00 | 651 866.00 | | 651 866.00 |
DX Trade payables and related accounts | 6 209.00 | 6 956.00 | | 6 209.00 |
EC TOTAL (IV) | 658 075.00 | 658 822.00 | | 658 075.00 |
EE Grand total (I to V) | 16 108.00 | 20 882.00 | | 16 108.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 6 593.00 | | 6 593.00 | 6 593.00 |
FJ Net sales | 6 593.00 | | 6 593.00 | 6 593.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 40 088.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 46 683.00 | |
FT Inventory change (goods) | | | 42 524.00 | |
FW Other purchases and external expenses | | | 8 184.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 50 709.00 | |
GG - OPERATING RESULT (I - II) | | | -4 026.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 46 683.00 | 126 320.00 | | 46 683.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 709.00 | 24 588.00 | | 50 709.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 026.00 | 101 731.00 | | -4 026.00 |
| |
| 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 | 9 112.00 | | | 9 112.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 9 112.00 | |
IO DECREASES Total including other intangible assets | | | 8 097.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 097.00 | | | 8 097.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 000.00 | | | 1 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 817.00 | | | 8 817.00 |
PE DEPRECIATION Total including other intangible assets | 7 817.00 | | | 7 817.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 000.00 | | | 1 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 38 855.00 | | 38 855.00 | 38 855.00 |
7B Total provisions for depreciation | 38 855.00 | | 38 855.00 | 38 855.00 |
7C Grand total | 38 855.00 | | 38 855.00 | 38 855.00 |
| |
| 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 | 6 209.00 | 6 209.00 | | 6 209.00 |
VB VAT | 875.00 | | | 875.00 |
VI Group and Associates | 651 866.00 | 651 866.00 | | 651 866.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 875.00 | 875.00 | | 875.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 658 076.00 | 658 075.00 | | 658 076.00 |
