| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 836.00 | 276.00 | 560.00 | 836.00 |
BJ TOTAL (I) | 736 639.00 | 77 364.00 | 659 274.00 | 736 639.00 |
BV Advances and down payments on orders | 250.00 | | 250.00 | 250.00 |
BZ Other receivables | 2 531.00 | | 2 531.00 | 2 531.00 |
CF Cash and cash equivalents | 8 424.00 | | 8 424.00 | 8 424.00 |
CH Prepaid expenses | 1 410.00 | | 1 410.00 | 1 410.00 |
CJ TOTAL (II) | 12 616.00 | | 12 616.00 | 12 616.00 |
CO Grand total (0 to V) | 749 255.00 | 77 364.00 | 671 890.00 | 749 255.00 |
CU Other investments | 735 803.00 | 77 088.00 | 658 715.00 | 735 803.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 358 920.00 | 358 920.00 | | 358 920.00 |
DB Share, merger, contribution premiums, etc. | 476.00 | 476.00 | | 476.00 |
DD Legal reserve (1) | 14 516.00 | 14 516.00 | | 14 516.00 |
DH Retained earnings | -61 205.00 | -24 755.00 | | -61 205.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 417.00 | -36 450.00 | | -40 417.00 |
DL TOTAL (I) | 272 291.00 | 312 708.00 | | 272 291.00 |
DV Miscellaneous Loans and Financial Debts (4) | 379 890.00 | 393 179.00 | | 379 890.00 |
DX Trade payables and related accounts | 9 729.00 | 4 579.00 | | 9 729.00 |
DY Tax and social security liabilities | 1 780.00 | 1 842.00 | | 1 780.00 |
EA Other liabilities | 8 200.00 | 8 200.00 | | 8 200.00 |
EC TOTAL (IV) | 399 599.00 | 407 800.00 | | 399 599.00 |
EE Grand total (I to V) | 671 890.00 | 720 508.00 | | 671 890.00 |
EI Including equity loans | 379 890.00 | | | 379 890.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 139 526.00 | | 139 526.00 | 139 526.00 |
FJ Net sales | 139 526.00 | | 139 526.00 | 139 526.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 803.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 140 329.00 | |
FW Other purchases and external expenses | | | 79 628.00 | |
FX Taxes, duties, and similar payments | | | 3 407.00 | |
FY Salaries and Wages | | | 70 248.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 283.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 153 584.00 | |
GG - OPERATING RESULT (I - II) | | | -13 255.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 50 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 77 088.00 | |
GR Interest and similar expenses | | | 673.00 | |
GU Total financial expenses (VI) | | | 77 761.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 761.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -41 016.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 400.00 | 312.00 | | 1 400.00 |
HD Total exceptional income (VII) | 1 400.00 | 312.00 | | 1 400.00 |
HE Exceptional expenses on management operations | 215.00 | 300.00 | | 215.00 |
HF Exceptional expenses on capital transactions | 586.00 | | | 586.00 |
HH Total exceptional expenses (VIII) | 801.00 | 300.00 | | 801.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 599.00 | 12.00 | | 599.00 |
HL TOTAL REVENUE (I + III + V + VII) | 191 729.00 | 136 471.00 | | 191 729.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 232 146.00 | 172 920.00 | | 232 146.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -40 417.00 | -36 450.00 | | -40 417.00 |
HP References: Equipment leasing | 16 925.00 | 16 925.00 | | 16 925.00 |
| |
| 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 | 708 984.00 | | 108 752.00 | 708 984.00 |
I3 DECREASES Total Financial Fixed Assets | | 79 628.00 | 735 803.00 | |
I4 DECREASES Grand Total | | 81 097.00 | 736 639.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 469.00 | 836.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 469.00 | | 836.00 | 1 469.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 707 515.00 | | 107 916.00 | 707 515.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 877.00 | 283.00 | 883.00 | 877.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 877.00 | 283.00 | 883.00 | 877.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 77 088.00 | | |
7C Grand total | | 77 088.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 77 088.00 | | |
| |
| 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 | 9 729.00 | 9 729.00 | | 9 729.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 200.00 | 8 200.00 | | 8 200.00 |
VB VAT | 819.00 | 819.00 | | 819.00 |
VC Group and associates | 1 712.00 | 1 712.00 | | 1 712.00 |
VI Group and Associates | 379 890.00 | 379 890.00 | | 379 890.00 |
VS Prepaid expenses | 1 410.00 | 1 410.00 | | 1 410.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 941.00 | 3 941.00 | | 3 941.00 |
VW VAT | 1 780.00 | 1 780.00 | | 1 780.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 399 599.00 | 399 599.00 | | 399 599.00 |
