| |
| 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 | 1 450.00 | 765.00 | 684.00 | 1 450.00 |
AT Other tangible assets | 1 518.00 | 1 318.00 | 200.00 | 1 518.00 |
BF Loans | 10 795.00 | | 10 795.00 | 10 795.00 |
BH Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 15 763.00 | 2 083.00 | 13 680.00 | 15 763.00 |
BX Customers and related accounts | 520.00 | | 520.00 | 520.00 |
BZ Other receivables | 2 558.00 | | 2 558.00 | 2 558.00 |
CF Cash and cash equivalents | 874.00 | | 874.00 | 874.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 3 952.00 | | 3 952.00 | 3 952.00 |
CO Grand total (0 to V) | 19 716.00 | 2 083.00 | 17 632.00 | 19 716.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -342.00 | 1 969.00 | | -342.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 214.00 | -2 311.00 | | 2 214.00 |
DL TOTAL (I) | -1 457.00 | 757.00 | | -1 457.00 |
DS Convertible Bond Issues | 15 451.00 | 14 655.00 | | 15 451.00 |
DT Other Bond Issues | 3 638.00 | 2 000.00 | | 3 638.00 |
EB Prepaid income (2) | | 600.00 | | |
EC TOTAL (IV) | 19 089.00 | 17 255.00 | | 19 089.00 |
EE Grand total (I to V) | 17 632.00 | 18 013.00 | | 17 632.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 420.00 | | 13 420.00 | 13 420.00 |
FJ Net sales | 13 420.00 | | 13 420.00 | 13 420.00 |
FR Total operating income (I) | | | 13 420.00 | |
FZ Social Security Contributions | | | 14 862.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 282.00 | |
GB Operating Expenses - Provisions | | | 490.00 | |
GF Total Operating Expenses (II) | | | 15 634.00 | |
GG - OPERATING RESULT (I - II) | | | -2 214.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 214.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 420.00 | 13 200.00 | | 13 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 634.00 | 15 511.00 | | 15 634.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 214.00 | -2 311.00 | | -2 214.00 |
| |
| 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 | 15 764.00 | | | 15 764.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 795.00 | |
I4 DECREASES Grand Total | | | 15 764.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 969.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 969.00 | | | 2 969.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 795.00 | | | 12 795.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 1 100.00 | 1 100.00 | | 1 100.00 |
8E Income Taxes | 3 638.00 | 3 638.00 | | 3 638.00 |
8L Deferred income | 14 351.00 | 14 351.00 | | 14 351.00 |
UL Receivables related to investments | 2 000.00 | 2 000.00 | | 2 000.00 |
UT Other financial assets | 520.00 | | | 520.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 078.00 | 5 078.00 | | 5 078.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 089.00 | 19 089.00 | | 19 089.00 |
