| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 168.00 | | 168.00 | 168.00 |
BJ TOTAL (I) | 1 868.00 | | 1 868.00 | 1 868.00 |
BV Advances and down payments on orders | 5 122.00 | | 5 122.00 | 5 122.00 |
BZ Other receivables | 2 208.00 | | 2 208.00 | 2 208.00 |
CF Cash and cash equivalents | 478 996.00 | | 478 996.00 | 478 996.00 |
CJ TOTAL (II) | 486 326.00 | | 486 326.00 | 486 326.00 |
CO Grand total (0 to V) | 488 194.00 | | 488 194.00 | 488 194.00 |
CU Other investments | 1 700.00 | | 1 700.00 | 1 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 954 036.00 | 954 036.00 | | 954 036.00 |
DD Legal reserve (1) | 636 292.00 | 636 292.00 | | 636 292.00 |
DH Retained earnings | -1 099 514.00 | -26 883.00 | | -1 099 514.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 885.00 | -1 072 631.00 | | -11 885.00 |
DL TOTAL (I) | 478 929.00 | 490 814.00 | | 478 929.00 |
DX Trade payables and related accounts | 4 032.00 | 2 616.00 | | 4 032.00 |
EA Other liabilities | 5 234.00 | 5 234.00 | | 5 234.00 |
EC TOTAL (IV) | 9 266.00 | 7 850.00 | | 9 266.00 |
EE Grand total (I to V) | 488 194.00 | 498 663.00 | | 488 194.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 11 809.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 11 887.00 | |
GG - OPERATING RESULT (I - II) | | | -11 885.00 | |
GL Other interest and similar income | | | | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 885.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 150 299.00 | | |
HH Total exceptional expenses (VIII) | | 150 299.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -150 299.00 | | |
HK Income tax | | 853 969.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | 205 936.00 | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 887.00 | 1 278 667.00 | | 11 887.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 885.00 | -1 072 631.00 | | -11 885.00 |
| |
| 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 | 1 868.00 | | | 1 868.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 868.00 | |
I4 DECREASES Grand Total | | | 1 868.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 868.00 | | | 1 868.00 |
| |
| 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 | 4 032.00 | 4 032.00 | | 4 032.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 234.00 | 5 234.00 | | 5 234.00 |
UT Other financial assets | 168.00 | | | 168.00 |
VB VAT | 2 208.00 | | | 2 208.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 376.00 | 2 208.00 | 168.00 | 2 376.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 266.00 | 9 266.00 | | 9 266.00 |
