| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 14 000 001.00 | 14 000 001.00 | | 14 000 001.00 |
BJ TOTAL (I) | 14 020 001.00 | 14 000 001.00 | 20 000.00 | 14 020 001.00 |
BZ Other receivables | 245 442.00 | | 245 442.00 | 245 442.00 |
CF Cash and cash equivalents | 6 490.00 | | 6 490.00 | 6 490.00 |
CJ TOTAL (II) | 251 933.00 | | 251 933.00 | 251 933.00 |
CO Grand total (0 to V) | 14 271 934.00 | 14 000 001.00 | 271 933.00 | 14 271 934.00 |
CU Other investments | 20 000.00 | | 20 000.00 | 20 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 000 000.00 | 14 000 000.00 | | 14 000 000.00 |
DD Legal reserve (1) | 113.00 | 113.00 | | 113.00 |
DH Retained earnings | -94 965.00 | -54 866.00 | | -94 965.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 014 847.00 | -40 099.00 | | -14 014 847.00 |
DL TOTAL (I) | -109 700.00 | 13 905 148.00 | | -109 700.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 308.00 | 108 959.00 | | 68 308.00 |
DX Trade payables and related accounts | 11 632.00 | 23 882.00 | | 11 632.00 |
EA Other liabilities | 301 692.00 | | | 301 692.00 |
EC TOTAL (IV) | 381 632.00 | 132 841.00 | | 381 632.00 |
EE Grand total (I to V) | 271 933.00 | 14 037 988.00 | | 271 933.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 920.00 | | 1 920.00 | 1 920.00 |
FJ Net sales | 1 920.00 | | 1 920.00 | 1 920.00 |
FR Total operating income (I) | | | 1 920.00 | |
FW Other purchases and external expenses | | | 15 625.00 | |
FX Taxes, duties, and similar payments | | | 105.00 | |
GF Total Operating Expenses (II) | | | 15 730.00 | |
GG - OPERATING RESULT (I - II) | | | -13 810.00 | |
GQ Financial allocations to depreciation and provisions | | | 14 000 001.00 | |
GR Interest and similar expenses | | | 1 036.00 | |
GU Total financial expenses (VI) | | | 14 001 037.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 001 037.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 014 847.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 920.00 | | | 1 920.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 016 767.00 | 40 099.00 | | 14 016 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 014 847.00 | -40 099.00 | | -14 014 847.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | | 14 000 001.00 | | |
7C Grand total | | 14 000 001.00 | | |
| |
| 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 | 11 632.00 | 11 632.00 | | 11 632.00 |
8K Other liabilities (including liabilities related to repo transactions) | 301 692.00 | 301 692.00 | | 301 692.00 |
VB VAT | 20 415.00 | 20 415.00 | | 20 415.00 |
VC Group and associates | 225 027.00 | 225 027.00 | | 225 027.00 |
VI Group and Associates | 68 308.00 | 68 308.00 | | 68 308.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 245 442.00 | 245 442.00 | | 245 442.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 381 890.00 | 381 890.00 | | 381 890.00 |
