| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 7 145.00 | 7 145.00 | | 7 145.00 |
AT Other tangible assets | 67 914.00 | 64 499.00 | 3 415.00 | 67 914.00 |
BD Other fixed assets | 110.00 | | 110.00 | 110.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 75 469.00 | 71 643.00 | 3 825.00 | 75 469.00 |
BZ Other receivables | 228 710.00 | | 228 710.00 | 228 710.00 |
CF Cash and cash equivalents | 85 492.00 | | 85 492.00 | 85 492.00 |
CJ TOTAL (II) | 314 202.00 | | 314 202.00 | 314 202.00 |
CO Grand total (0 to V) | 389 671.00 | 71 643.00 | 318 027.00 | 389 671.00 |
CP Shares due in less than one year | 300.00 | | | 300.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DB Share, merger, contribution premiums, etc. | 308 972.00 | | | 308 972.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 3 745.00 | 988.00 | | 3 745.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 326.00 | 2 758.00 | | -16 326.00 |
DL TOTAL (I) | 298 591.00 | 5 945.00 | | 298 591.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 16 714.00 | | |
DX Trade payables and related accounts | 17 416.00 | 3 618.00 | | 17 416.00 |
DY Tax and social security liabilities | 1 827.00 | 20 765.00 | | 1 827.00 |
EA Other liabilities | 193.00 | 104 705.00 | | 193.00 |
EC TOTAL (IV) | 19 436.00 | 145 802.00 | | 19 436.00 |
EE Grand total (I to V) | 318 027.00 | 151 748.00 | | 318 027.00 |
EG Accrued income and payables due within one year | 19 436.00 | 145 802.00 | | 19 436.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 30.00 | |
FR Total operating income (I) | | | 30.00 | |
FW Other purchases and external expenses | | | 2 397.00 | |
FX Taxes, duties, and similar payments | | | 905.00 | |
FY Salaries and Wages | | | 35 721.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 638.00 | |
GE Other Expenses | | | 88.00 | |
GF Total Operating Expenses (II) | | | 39 749.00 | |
GG - OPERATING RESULT (I - II) | | | -39 720.00 | |
GL Other interest and similar income | | | 23 475.00 | |
GP Total financial income (V) | | | 23 475.00 | |
GR Interest and similar expenses | | | 82.00 | |
GU Total financial expenses (VI) | | | 82.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 394.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 326.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 23 505.00 | 55 000.00 | | 23 505.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 831.00 | 52 242.00 | | 39 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 326.00 | 2 758.00 | | -16 326.00 |
| |
| 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 | 225 465.00 | | 8 855.00 | 225 465.00 |
I3 DECREASES Total Financial Fixed Assets | | 158 851.00 | 410.00 | |
I4 DECREASES Grand Total | | 158 851.00 | 75 469.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 75 059.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 75 059.00 | | | 75 059.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150 406.00 | | 8 855.00 | 150 406.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 71 005.00 | 638.00 | | 71 005.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 71 005.00 | 638.00 | | 71 005.00 |
| |
| 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 | 17 416.00 | 17 416.00 | | 17 416.00 |
8C Staff and Related Accounts | 635.00 | 635.00 | | 635.00 |
8D Social Security and Other Social Organizations | 1 192.00 | 1 192.00 | | 1 192.00 |
8K Other liabilities (including liabilities related to repo transactions) | 193.00 | 193.00 | | 193.00 |
UT Other financial assets | 300.00 | 300.00 | | 300.00 |
VB VAT | 4 079.00 | | | 4 079.00 |
VM Income taxes | 1 047.00 | | | 1 047.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 223 584.00 | | | 223 584.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 229 010.00 | 102 885.00 | 126 125.00 | 229 010.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 436.00 | 19 436.00 | | 19 436.00 |
