| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 440.00 | 2 104.00 | 336.00 | 2 440.00 |
BJ TOTAL (I) | 27 003.00 | 26 655.00 | 348.00 | 27 003.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 14 128.00 | | 14 128.00 | 14 128.00 |
CF Cash and cash equivalents | 6 803.00 | | 6 803.00 | 6 803.00 |
CJ TOTAL (II) | 20 932.00 | | 20 932.00 | 20 932.00 |
CO Grand total (0 to V) | 47 934.00 | 26 655.00 | 21 280.00 | 47 934.00 |
CS Evaluated investments - equity method | 24 563.00 | 24 551.00 | 12.00 | 24 563.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 010.00 | 1 010.00 | | 1 010.00 |
DH Retained earnings | -119 399.00 | -85 564.00 | | -119 399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 535.00 | -33 835.00 | | -3 535.00 |
DL TOTAL (I) | -121 925.00 | -118 389.00 | | -121 925.00 |
DU Loans and Debts from Credit Institutions (3) | | 66 974.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 140 922.00 | 81 383.00 | | 140 922.00 |
DX Trade payables and related accounts | 2 282.00 | 2 351.00 | | 2 282.00 |
EC TOTAL (IV) | 143 204.00 | 150 708.00 | | 143 204.00 |
EE Grand total (I to V) | 21 280.00 | 32 318.00 | | 21 280.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 66 974.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 800.00 | |
FX Taxes, duties, and similar payments | | | 174.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 488.00 | |
GF Total Operating Expenses (II) | | | 3 462.00 | |
GG - OPERATING RESULT (I - II) | | | -3 461.00 | |
GU Total financial expenses (VI) | | | 74.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -74.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 535.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 536.00 | 33 835.00 | | 3 536.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 535.00 | -33 835.00 | | -3 535.00 |
| |
| 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 | 27 003.00 | | | 27 003.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 563.00 | |
I4 DECREASES Grand Total | | | 27 003.00 | |
IO DECREASES Total including other intangible assets | | | 2 440.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 440.00 | | | 2 440.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 563.00 | | | 24 563.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 616.00 | 488.00 | | 1 616.00 |
PE DEPRECIATION Total including other intangible assets | 1 616.00 | 488.00 | | 1 616.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 34.00 | 34.00 | | 34.00 |
8B Suppliers and Related Accounts | 2 282.00 | 2 282.00 | | 2 282.00 |
8K Other liabilities (including liabilities related to repo transactions) | 140 888.00 | 140 888.00 | | 140 888.00 |
VP Miscellaneous | 14 128.00 | 14 128.00 | | 14 128.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 128.00 | 14 128.00 | | 14 128.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 204.00 | 143 204.00 | | 143 204.00 |
