| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 370 000.00 | 489 544.00 | 880 456.00 | 1 370 000.00 |
BJ TOTAL (I) | 1 370 000.00 | 489 544.00 | 880 456.00 | 1 370 000.00 |
BZ Other receivables | 110 547.00 | | 110 547.00 | 110 547.00 |
CF Cash and cash equivalents | 1 602.00 | | 1 602.00 | 1 602.00 |
CJ TOTAL (II) | 112 149.00 | | 112 149.00 | 112 149.00 |
CO Grand total (0 to V) | 1 482 149.00 | 489 544.00 | 992 606.00 | 1 482 149.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -675 179.00 | -354 348.00 | | -675 179.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -379 495.00 | -320 831.00 | | -379 495.00 |
DL TOTAL (I) | -1 047 174.00 | -667 679.00 | | -1 047 174.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 464.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 997 791.00 | 1 808 516.00 | | 1 997 791.00 |
DX Trade payables and related accounts | 41 579.00 | 18 160.00 | | 41 579.00 |
DY Tax and social security liabilities | 117.00 | 117.00 | | 117.00 |
EA Other liabilities | 293.00 | | | 293.00 |
EC TOTAL (IV) | 2 039 780.00 | 1 830 257.00 | | 2 039 780.00 |
EE Grand total (I to V) | 992 606.00 | 1 162 578.00 | | 992 606.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 998.00 | | 10 998.00 | 10 998.00 |
FJ Net sales | 10 998.00 | | 10 998.00 | 10 998.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 10 998.00 | |
FW Other purchases and external expenses | | | 174 157.00 | |
FX Taxes, duties, and similar payments | | | 9 346.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 195 714.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 379 218.00 | |
GG - OPERATING RESULT (I - II) | | | -368 220.00 | |
GR Interest and similar expenses | | | 11 275.00 | |
GU Total financial expenses (VI) | | | 11 275.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 275.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -379 495.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 998.00 | 42.00 | | 10 998.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 390 494.00 | 320 873.00 | | 390 494.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -379 495.00 | -320 831.00 | | -379 495.00 |
| |
| 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 | 1 370 000.00 | | | 1 370 000.00 |
I4 DECREASES Grand Total | | | 1 370 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 370 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 370 000.00 | | | 1 370 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 293 829.00 | 195 714.00 | | 293 829.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 293 829.00 | 195 714.00 | | 293 829.00 |
| |
| 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 | 41 579.00 | 41 579.00 | | 41 579.00 |
8C Staff and Related Accounts | 117.00 | 117.00 | | 117.00 |
8K Other liabilities (including liabilities related to repo transactions) | 293.00 | 293.00 | | 293.00 |
VB VAT | 37 513.00 | 37 513.00 | | 37 513.00 |
VI Group and Associates | 1 997 791.00 | 1 997 791.00 | | 1 997 791.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 73 034.00 | 73 034.00 | | 73 034.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 547.00 | 110 547.00 | | 110 547.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 039 780.00 | 2 039 780.00 | | 2 039 780.00 |
