| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 20.00 | 20.00 | | 20.00 |
AF Concessions, Patents and Similar Rights | 46.00 | 44.00 | 1.00 | 46.00 |
AR Technical installations, industrial equipment and tools | 2.00 | 2.00 | | 2.00 |
AT Other tangible assets | 15.00 | 15.00 | 1.00 | 15.00 |
BB Receivables related to investments | 7 087.00 | 1 914.00 | 5 173.00 | 7 087.00 |
BF Loans | 3 486.00 | 3 486.00 | | 3 486.00 |
BH Other financial assets | 1.00 | | 1.00 | 1.00 |
BJ TOTAL (I) | 64 152.00 | 58 975.00 | 5 177.00 | 64 152.00 |
BN Goods in progress | 159.00 | 159.00 | | 159.00 |
BX Customers and related accounts | 2 152.00 | 1 486.00 | 667.00 | 2 152.00 |
BZ Other receivables | 715.00 | | 715.00 | 715.00 |
CF Cash and cash equivalents | 26.00 | | 26.00 | 26.00 |
CH Prepaid expenses | 21.00 | | 21.00 | 21.00 |
CJ TOTAL (II) | 3 073.00 | 1 645.00 | 1 428.00 | 3 073.00 |
CO Grand total (0 to V) | 67 225.00 | 60 619.00 | 6 606.00 | 67 225.00 |
CU Other investments | 51 439.00 | 51 437.00 | 2.00 | 51 439.00 |
CX Development or Research and Development Expenses | 2 058.00 | 2 058.00 | | 2 058.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 459.00 | 5 168.00 | | 6 459.00 |
DB Share, merger, contribution premiums, etc. | 18 993.00 | | | 18 993.00 |
DF Regulated reserves (1) | 2 877.00 | | | 2 877.00 |
DH Retained earnings | -6 826.00 | | | -6 826.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -67 076.00 | -6 826.00 | | -67 076.00 |
DK Regulated provisions | 43.00 | 43.00 | | 43.00 |
DL TOTAL (I) | -45 530.00 | -1 616.00 | | -45 530.00 |
DP Provisions for Risks | 28 285.00 | 6 664.00 | | 28 285.00 |
DQ Provisions for Expenses | 25.00 | 27.00 | | 25.00 |
DR TOTAL (IV) | 28 310.00 | 6 691.00 | | 28 310.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 402.00 | 7 637.00 | | 7 402.00 |
DX Trade payables and related accounts | 15 158.00 | 19 994.00 | | 15 158.00 |
DY Tax and social security liabilities | 1 266.00 | 613.00 | | 1 266.00 |
EA Other liabilities | | 65.00 | | |
EC TOTAL (IV) | 23 826.00 | 28 309.00 | | 23 826.00 |
EE Grand total (I to V) | 6 606.00 | 33 385.00 | | 6 606.00 |
EI Including equity loans | 7 402.00 | | | 7 402.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 18.00 | | 18.00 | 18.00 |
FG Production sold - services | 7.00 | 60.00 | 67.00 | 7.00 |
FJ Net sales | 24.00 | 60.00 | 84.00 | 24.00 |
FM Inventory production | | | 6.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 220.00 | |
FR Total operating income (I) | | | 8 310.00 | |
FW Other purchases and external expenses | | | 2 395.00 | |
FX Taxes, duties, and similar payments | | | 19.00 | |
FY Salaries and Wages | | | 783.00 | |
FZ Social Security Contributions | | | 351.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 456.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 672.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 5.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 681.00 | |
GG - OPERATING RESULT (I - II) | | | 3 629.00 | |
GL Other interest and similar income | | | 24.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GQ Financial allocations to depreciation and provisions | | | 67 693.00 | |
GR Interest and similar expenses | | | 10.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -67 679.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -64 051.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 567.00 | | | 3 567.00 |
HC Reversals of provisions and transfers of expenses | 10.00 | 948.00 | | 10.00 |
HD Total exceptional income (VII) | 3 577.00 | 948.00 | | 3 577.00 |
HE Exceptional expenses on management operations | 3 200.00 | 3.00 | | 3 200.00 |
HF Exceptional expenses on capital transactions | | 855.00 | | |
HG Exceptional depreciation and provisions | 3 486.00 | | | 3 486.00 |
HH Total exceptional expenses (VIII) | 6 686.00 | 858.00 | | 6 686.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 110.00 | 91.00 | | -3 110.00 |
HK Income tax | -85.00 | -105.00 | | -85.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 911.00 | 12 328.00 | | 11 911.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 986.00 | 19 154.00 | | 78 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -67 076.00 | -6 826.00 | | -67 076.00 |
| |
| 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 | 41 573.00 | | 33 732.00 | 41 573.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 078.00 | | | 2 078.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 7 682.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 7 682.00 | 62 012.00 | |
I4 DECREASES Grand Total | | 11 152.00 | 64 152.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 078.00 | |
IO DECREASES Total including other intangible assets | | | 46.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 470.00 | 17.00 | |
KD ACQUISITIONS Total including other intangible assets | 46.00 | | | 46.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 487.00 | | | 3 487.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 35 963.00 | | 33 732.00 | 35 963.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 381.00 | 456.00 | 700.00 | 2 381.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 078.00 | | | 2 078.00 |
PE DEPRECIATION Total including other intangible assets | 42.00 | 2.00 | | 42.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 262.00 | 454.00 | 700.00 | 262.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | | 3 486.00 | | |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 43.00 | | | 43.00 |
4X Provisions for pensions and similar obligations | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 6 691.00 | 28 289.00 | 6 670.00 | 6 691.00 |
6N Inventories and work in progress | | 159.00 | | |
6T Receivables | 2 516.00 | 514.00 | 1 544.00 | 2 516.00 |
7B Total provisions for depreciation | 16 458.00 | 49 894.00 | 7 871.00 | 16 458.00 |
7C Grand total | 23 192.00 | 78 183.00 | 14 542.00 | 23 192.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 7 402.00 | | 7 402.00 | 7 402.00 |
8B Suppliers and Related Accounts | 15 158.00 | 15 158.00 | | 15 158.00 |
8C Staff and Related Accounts | 159.00 | 159.00 | | 159.00 |
8D Social Security and Other Social Organizations | 175.00 | 175.00 | | 175.00 |
UL Receivables related to investments | 7 087.00 | | 7 087.00 | 7 087.00 |
UP Loans | 3 486.00 | 631.00 | 2 855.00 | 3 486.00 |
UT Other financial assets | 1.00 | | 1.00 | 1.00 |
UX Other trade receivables | 2 152.00 | 2 152.00 | | 2 152.00 |
UZ Social Security, other social security organizations | 7.00 | 7.00 | | 7.00 |
VB VAT | 616.00 | 616.00 | | 616.00 |
VM Income taxes | 92.00 | 92.00 | | 92.00 |
VQ Other Taxes, Duties, and Similar Debts | 14.00 | 14.00 | | 14.00 |
VS Prepaid expenses | 21.00 | 21.00 | | 21.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 462.00 | 3 519.00 | 9 943.00 | 13 462.00 |
VW VAT | 919.00 | 919.00 | | 919.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 826.00 | 16 424.00 | 7 402.00 | 23 826.00 |
