| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 100 000.00 | | 100 000.00 | 100 000.00 |
AT Other tangible assets | 1 386.00 | 1 386.00 | | 1 386.00 |
BJ TOTAL (I) | 616 686.00 | 251 386.00 | 365 300.00 | 616 686.00 |
BX Customers and related accounts | 33 938.00 | | 33 938.00 | 33 938.00 |
BZ Other receivables | 6 092.00 | | 6 092.00 | 6 092.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 4 294.00 | | 4 294.00 | 4 294.00 |
CJ TOTAL (II) | 44 324.00 | | 44 324.00 | 44 324.00 |
CO Grand total (0 to V) | 661 010.00 | 251 386.00 | 409 624.00 | 661 010.00 |
CS Evaluated investments - equity method | 515 300.00 | 250 000.00 | 265 300.00 | 515 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DH Retained earnings | -1 229 293.00 | -659 477.00 | | -1 229 293.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -644 848.00 | -569 816.00 | | -644 848.00 |
DL TOTAL (I) | -1 624 141.00 | -979 293.00 | | -1 624 141.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 409 056.00 | 1 106 314.00 | | 1 409 056.00 |
DX Trade payables and related accounts | 12 038.00 | 11 211.00 | | 12 038.00 |
DY Tax and social security liabilities | 7 231.00 | 7 333.00 | | 7 231.00 |
EA Other liabilities | 605 441.00 | 255 000.00 | | 605 441.00 |
EC TOTAL (IV) | 2 033 765.00 | 1 379 858.00 | | 2 033 765.00 |
EE Grand total (I to V) | 409 624.00 | 400 565.00 | | 409 624.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 102 678.00 | |
FJ Net sales | | | 102 678.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 102 681.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 120 100.00 | |
FX Taxes, duties, and similar payments | | | 371.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 59.00 | |
GF Total Operating Expenses (II) | | | 120 531.00 | |
GG - OPERATING RESULT (I - II) | | | -17 849.00 | |
GU Total financial expenses (VI) | | | 22 498.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 498.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 348.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 500.00 | | | 500.00 |
HH Total exceptional expenses (VIII) | 605 000.00 | 255 000.00 | | 605 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -604 500.00 | -255 000.00 | | -604 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 181.00 | 78 680.00 | | 103 181.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 748 029.00 | 648 497.00 | | 748 029.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -644 848.00 | -569 816.00 | | -644 848.00 |
| |
| 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 | 616 686.00 | | | 616 686.00 |
I3 DECREASES Total Financial Fixed Assets | | | 515 300.00 | |
I4 DECREASES Grand Total | | | 616 686.00 | |
IO DECREASES Total including other intangible assets | | | 100 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 386.00 | |
KD ACQUISITIONS Total including other intangible assets | 100 000.00 | | | 100 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 386.00 | | | 1 386.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 515 300.00 | | | 515 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 386.00 | | | 1 386.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 386.00 | | | 1 386.00 |
| |
| 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 | 12 038.00 | 12 038.00 | | 12 038.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 014 497.00 | 2 014 497.00 | | 2 014 497.00 |
UX Other trade receivables | 33 938.00 | | | 33 938.00 |
VP Miscellaneous | 6 092.00 | | | 6 092.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 231.00 | 7 231.00 | | 7 231.00 |
VS Prepaid expenses | 4 294.00 | | | 4 294.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 324.00 | 44 324.00 | | 44 324.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 033 765.00 | 2 033 765.00 | | 2 033 765.00 |
