| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 801.00 | 801.00 | | 801.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 466 720.00 | 801.00 | 465 918.00 | 466 720.00 |
BV Advances and down payments on orders | 869.00 | | 869.00 | 869.00 |
BZ Other receivables | 13 864.00 | | 13 864.00 | 13 864.00 |
CF Cash and cash equivalents | 35 427.00 | | 35 427.00 | 35 427.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 50 161.00 | | 50 161.00 | 50 161.00 |
CO Grand total (0 to V) | 516 881.00 | 801.00 | 516 079.00 | 516 881.00 |
CU Other investments | 465 758.00 | | 465 758.00 | 465 758.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 462 076.00 | 425 424.00 | | 462 076.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 558.00 | 36 652.00 | | -14 558.00 |
DL TOTAL (I) | 453 018.00 | 467 576.00 | | 453 018.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 241.00 | 54 477.00 | | 60 241.00 |
DX Trade payables and related accounts | 1 776.00 | 1 614.00 | | 1 776.00 |
DY Tax and social security liabilities | 744.00 | 1 696.00 | | 744.00 |
EA Other liabilities | 300.00 | 300.00 | | 300.00 |
EC TOTAL (IV) | 63 061.00 | 58 087.00 | | 63 061.00 |
EE Grand total (I to V) | 516 079.00 | 525 663.00 | | 516 079.00 |
EG Accrued income and payables due within one year | 63 061.00 | 58 087.00 | | 63 061.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 71 520.00 | | 71 520.00 | 71 520.00 |
FJ Net sales | 71 520.00 | | 71 520.00 | 71 520.00 |
FR Total operating income (I) | | | 71 520.00 | |
FW Other purchases and external expenses | | | 2 222.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 139 643.00 | |
GF Total Operating Expenses (II) | | | 141 865.00 | |
GG - OPERATING RESULT (I - II) | | | -70 345.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 787.00 | |
GP Total financial income (V) | | | 55 787.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 55 787.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 558.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 60 000.00 | | |
HD Total exceptional income (VII) | | 60 000.00 | | |
HF Exceptional expenses on capital transactions | | 51 850.00 | | |
HH Total exceptional expenses (VIII) | | 51 850.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 8 150.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 127 307.00 | 228 400.00 | | 127 307.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 865.00 | 191 749.00 | | 141 865.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 558.00 | 36 652.00 | | -14 558.00 |
| |
| 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 | 466 720.00 | | | 466 720.00 |
I3 DECREASES Total Financial Fixed Assets | | | 465 918.00 | |
I4 DECREASES Grand Total | | | 466 720.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 801.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 801.00 | | | 801.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 465 918.00 | | | 465 918.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 801.00 | | | 801.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 801.00 | | | 801.00 |
| |
| 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 | 1 776.00 | 1 776.00 | | 1 776.00 |
8K Other liabilities (including liabilities related to repo transactions) | 300.00 | 300.00 | | 300.00 |
UT Other financial assets | 160.00 | | | 160.00 |
VB VAT | 664.00 | | | 664.00 |
VC Group and associates | 13 200.00 | | | 13 200.00 |
VI Group and Associates | 60 241.00 | 60 241.00 | | 60 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 024.00 | 13 864.00 | 160.00 | 14 024.00 |
VW VAT | 744.00 | 744.00 | | 744.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 061.00 | 63 061.00 | | 63 061.00 |
