| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 198.00 | 198.00 | | 198.00 |
AT Other tangible assets | 2 007.00 | 1 273.00 | 734.00 | 2 007.00 |
AV Fixed assets in progress | 52 000.00 | 52 000.00 | | 52 000.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 54 220.00 | 53 471.00 | 749.00 | 54 220.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 2 640.00 | | 2 640.00 | 2 640.00 |
BZ Other receivables | 1 657.00 | | 1 657.00 | 1 657.00 |
CD Marketable securities | 321.00 | | 321.00 | 321.00 |
CF Cash and cash equivalents | 31 679.00 | | 31 679.00 | 31 679.00 |
CH Prepaid expenses | 591.00 | | 591.00 | 591.00 |
CJ TOTAL (II) | 36 888.00 | | 36 888.00 | 36 888.00 |
CO Grand total (0 to V) | 91 108.00 | 53 471.00 | 37 637.00 | 91 108.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 168 750.00 | 168 750.00 | | 168 750.00 |
DB Share, merger, contribution premiums, etc. | 731 250.00 | 731 250.00 | | 731 250.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 150 096.00 | 150 096.00 | | 150 096.00 |
DH Retained earnings | -1 046 229.00 | -755 448.00 | | -1 046 229.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -175 120.00 | -290 781.00 | | -175 120.00 |
DJ Investment subsidies | | 700 000.00 | | |
DL TOTAL (I) | -156 253.00 | 718 867.00 | | -156 253.00 |
DV Miscellaneous Loans and Financial Debts (4) | 180 838.00 | 100 222.00 | | 180 838.00 |
DX Trade payables and related accounts | 9 446.00 | 8 821.00 | | 9 446.00 |
DY Tax and social security liabilities | 3 607.00 | 2 215.00 | | 3 607.00 |
EC TOTAL (IV) | 193 890.00 | 111 258.00 | | 193 890.00 |
EE Grand total (I to V) | 37 637.00 | 830 125.00 | | 37 637.00 |
EI Including equity loans | 180 838.00 | | | 180 838.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 600.00 | | 17 600.00 | 17 600.00 |
FJ Net sales | 17 600.00 | | 17 600.00 | 17 600.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 17 602.00 | |
FW Other purchases and external expenses | | | 87 531.00 | |
FX Taxes, duties, and similar payments | | | 618.00 | |
FY Salaries and Wages | | | 36 000.00 | |
FZ Social Security Contributions | | | 15 319.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 688.00 | |
GB Operating Expenses - Provisions | | | 52 000.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 192 159.00 | |
GG - OPERATING RESULT (I - II) | | | -174 557.00 | |
GL Other interest and similar income | | | 78.00 | |
GP Total financial income (V) | | | 78.00 | |
GR Interest and similar expenses | | | 616.00 | |
GS Negative differences of foreign exchange | | | 25.00 | |
GU Total financial expenses (VI) | | | 641.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -563.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -175 120.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 680.00 | 194.00 | | 17 680.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 192 800.00 | 290 976.00 | | 192 800.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -175 120.00 | -290 781.00 | | -175 120.00 |
| |
| 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 | 54 220.00 | | | 54 220.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 54 220.00 | |
IO DECREASES Total including other intangible assets | | | 198.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 007.00 | |
KD ACQUISITIONS Total including other intangible assets | 198.00 | | | 198.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 007.00 | | | 54 007.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | | 52 000.00 | | |
7B Total provisions for depreciation | | 52 000.00 | | |
7C Grand total | | 52 000.00 | | |
UE of which provisions and reversals: - Operating | | 52 000.00 | | |
| |
| 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 | 9 446.00 | 9 446.00 | | 9 446.00 |
8D Social Security and Other Social Organizations | 2 272.00 | 2 272.00 | | 2 272.00 |
UX Other trade receivables | 2 640.00 | | | 2 640.00 |
VB VAT | 1 657.00 | | | 1 657.00 |
VI Group and Associates | 180 838.00 | 180 838.00 | | 180 838.00 |
VQ Other Taxes, Duties, and Similar Debts | 540.00 | 540.00 | | 540.00 |
VS Prepaid expenses | 591.00 | | | 591.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 888.00 | 4 888.00 | | 4 888.00 |
VW VAT | 795.00 | 795.00 | | 795.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 193 890.00 | 193 890.00 | | 193 890.00 |
