| |
| 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 | 7 145.00 | 7 145.00 | | 7 145.00 |
AT Other tangible assets | 67 914.00 | 67 914.00 | | 67 914.00 |
BD Other fixed assets | 11 250.00 | | 11 250.00 | 11 250.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 86 609.00 | 75 059.00 | 11 550.00 | 86 609.00 |
BZ Other receivables | 84 265.00 | | 84 265.00 | 84 265.00 |
CD Marketable securities | 130 000.00 | | 130 000.00 | 130 000.00 |
CF Cash and cash equivalents | 22 121.00 | | 22 121.00 | 22 121.00 |
CJ TOTAL (II) | 236 387.00 | | 236 387.00 | 236 387.00 |
CO Grand total (0 to V) | 322 995.00 | 75 059.00 | 247 937.00 | 322 995.00 |
CP Shares due in less than one year | 300.00 | | | 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DB Share, merger, contribution premiums, etc. | 308 972.00 | 308 972.00 | | 308 972.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 3 745.00 | 3 745.00 | | 3 745.00 |
DH Retained earnings | -42 005.00 | -16 326.00 | | -42 005.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -33 510.00 | -25 679.00 | | -33 510.00 |
DL TOTAL (I) | 239 401.00 | 272 912.00 | | 239 401.00 |
DX Trade payables and related accounts | 3 600.00 | 7 788.00 | | 3 600.00 |
DY Tax and social security liabilities | 4 935.00 | 635.00 | | 4 935.00 |
EC TOTAL (IV) | 8 535.00 | 8 423.00 | | 8 535.00 |
EE Grand total (I to V) | 247 937.00 | 281 335.00 | | 247 937.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 898.00 | |
FY Salaries and Wages | | | 32 224.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 827.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 34 949.00 | |
GG - OPERATING RESULT (I - II) | | | -34 949.00 | |
GL Other interest and similar income | | | 1 439.00 | |
GP Total financial income (V) | | | 1 439.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 439.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 510.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 110.00 | | |
HD Total exceptional income (VII) | | 110.00 | | |
HF Exceptional expenses on capital transactions | | 110.00 | | |
HH Total exceptional expenses (VIII) | | 110.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 439.00 | 3 217.00 | | 1 439.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 949.00 | 28 896.00 | | 34 949.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -33 510.00 | -25 679.00 | | -33 510.00 |
| |
| 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 | 86 609.00 | | | 86 609.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 550.00 | |
I4 DECREASES Grand Total | | | 86 609.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 75 059.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 75 059.00 | | | 75 059.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 550.00 | | | 11 550.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 74 231.00 | 827.00 | | 74 231.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 74 231.00 | 827.00 | | 74 231.00 |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
8C Staff and Related Accounts | 635.00 | 635.00 | | 635.00 |
8D Social Security and Other Social Organizations | 4 300.00 | 4 300.00 | | 4 300.00 |
UT Other financial assets | 300.00 | 300.00 | | 300.00 |
VB VAT | 4 572.00 | 4 572.00 | | 4 572.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 79 693.00 | 79 693.00 | | 79 693.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 84 565.00 | 84 565.00 | | 84 565.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 535.00 | 8 535.00 | | 8 535.00 |
