| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 668.00 | 668.00 | | 668.00 |
BJ TOTAL (I) | 740 668.00 | 668.00 | 740 000.00 | 740 668.00 |
BZ Other receivables | 50 965.00 | | 50 965.00 | 50 965.00 |
CF Cash and cash equivalents | 10 416.00 | | 10 416.00 | 10 416.00 |
CJ TOTAL (II) | 61 382.00 | | 61 382.00 | 61 382.00 |
CO Grand total (0 to V) | 802 050.00 | 668.00 | 801 382.00 | 802 050.00 |
CU Other investments | 740 000.00 | | 740 000.00 | 740 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -36 724.00 | -36 963.00 | | -36 724.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91.00 | 239.00 | | 91.00 |
DL TOTAL (I) | 63 367.00 | 63 276.00 | | 63 367.00 |
DS Convertible Bond Issues | 351.00 | 521.00 | | 351.00 |
DU Loans and Debts from Credit Institutions (3) | 158 489.00 | 234 675.00 | | 158 489.00 |
DV Miscellaneous Loans and Financial Debts (4) | 328 861.00 | 324 604.00 | | 328 861.00 |
DW Advances and down payments received on current orders | | 23 100.00 | | |
DX Trade payables and related accounts | 2 723.00 | 6 355.00 | | 2 723.00 |
DY Tax and social security liabilities | 7 845.00 | 7 284.00 | | 7 845.00 |
EA Other liabilities | 239 746.00 | 145 493.00 | | 239 746.00 |
EC TOTAL (IV) | 738 014.00 | 742 031.00 | | 738 014.00 |
EE Grand total (I to V) | 801 382.00 | 805 307.00 | | 801 382.00 |
EG Accrued income and payables due within one year | 657 760.00 | 158 489.00 | | 657 760.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 000.00 | | 96 000.00 | 96 000.00 |
FJ Net sales | 96 000.00 | | 96 000.00 | 96 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 96 001.00 | |
FW Other purchases and external expenses | | | 3 974.00 | |
FX Taxes, duties, and similar payments | | | 6 129.00 | |
FY Salaries and Wages | | | 46 200.00 | |
FZ Social Security Contributions | | | 29 318.00 | |
GF Total Operating Expenses (II) | | | 85 622.00 | |
GG - OPERATING RESULT (I - II) | | | 10 379.00 | |
GR Interest and similar expenses | | | 10 288.00 | |
GU Total financial expenses (VI) | | | 10 288.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 288.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 96 001.00 | 72 410.00 | | 96 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 910.00 | 72 171.00 | | 95 910.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91.00 | 239.00 | | 91.00 |
| |
| 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 | 740 668.00 | | | 740 668.00 |
I3 DECREASES Total Financial Fixed Assets | | | 740 000.00 | |
I4 DECREASES Grand Total | | | 740 668.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 668.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 668.00 | | | 668.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 740 000.00 | | | 740 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 668.00 | | | 668.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 668.00 | | | 668.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 351.00 | 351.00 | | 351.00 |
8B Suppliers and Related Accounts | 2 723.00 | 2 723.00 | | 2 723.00 |
8K Other liabilities (including liabilities related to repo transactions) | 568 606.00 | 568 606.00 | | 568 606.00 |
VH Loans with a maturity of more than one year at origin | 158 489.00 | 78 235.00 | 80 254.00 | 158 489.00 |
VK Loans repaid during the year | 76 186.00 | | | 76 186.00 |
VP Miscellaneous | 50 965.00 | 50 965.00 | | 50 965.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 845.00 | 7 845.00 | | 7 845.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 965.00 | 50 965.00 | | 50 965.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 738 014.00 | 657 760.00 | 80 254.00 | 738 014.00 |
