| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 212.00 | 9 212.00 | | 9 212.00 |
BB Receivables related to investments | 76 789.00 | | 76 789.00 | 76 789.00 |
BH Other financial assets | 2 360.00 | | 2 360.00 | 2 360.00 |
BJ TOTAL (I) | 112 817.00 | 9 212.00 | 103 605.00 | 112 817.00 |
BZ Other receivables | 842.00 | | 842.00 | 842.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 5 932.00 | | 5 932.00 | 5 932.00 |
CH Prepaid expenses | 167.00 | | 167.00 | 167.00 |
CJ TOTAL (II) | 6 990.00 | | 6 990.00 | 6 990.00 |
CO Grand total (0 to V) | 119 806.00 | 9 212.00 | 110 594.00 | 119 806.00 |
CU Other investments | 24 456.00 | | 24 456.00 | 24 456.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 195 000.00 | 195 000.00 | | 195 000.00 |
DD Legal reserve (1) | 618.00 | 618.00 | | 618.00 |
DG Other reserves | 11 731.00 | 11 731.00 | | 11 731.00 |
DH Retained earnings | -121 953.00 | -93 475.00 | | -121 953.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 183.00 | -28 478.00 | | -27 183.00 |
DK Regulated provisions | 313.00 | 111.00 | | 313.00 |
DL TOTAL (I) | 58 526.00 | 85 507.00 | | 58 526.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 528.00 | 73 525.00 | | 49 528.00 |
DX Trade payables and related accounts | 2 040.00 | 5 100.00 | | 2 040.00 |
DY Tax and social security liabilities | 500.00 | 500.00 | | 500.00 |
EC TOTAL (IV) | 52 068.00 | 79 125.00 | | 52 068.00 |
EE Grand total (I to V) | 110 594.00 | 164 632.00 | | 110 594.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 529.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 40 529.00 | |
FW Other purchases and external expenses | | | 35 923.00 | |
FX Taxes, duties, and similar payments | | | 224.00 | |
FY Salaries and Wages | | | 16 000.00 | |
FZ Social Security Contributions | | | 15 224.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 100.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 68 471.00 | |
GG - OPERATING RESULT (I - II) | | | -27 942.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 910.00 | |
GL Other interest and similar income | | | 51.00 | |
GP Total financial income (V) | | | 961.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 961.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 981.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 202.00 | 111.00 | | 202.00 |
HH Total exceptional expenses (VIII) | 202.00 | 111.00 | | 202.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -202.00 | -111.00 | | -202.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 490.00 | 42 095.00 | | 41 490.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 673.00 | 70 573.00 | | 68 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 183.00 | -28 478.00 | | -27 183.00 |
| |
| 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 | 153 580.00 | | 97 034.00 | 153 580.00 |
I3 DECREASES Total Financial Fixed Assets | | 137 797.00 | 103 605.00 | |
I4 DECREASES Grand Total | | 137 797.00 | 112 817.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 212.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 212.00 | | | 9 212.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 144 367.00 | | 97 034.00 | 144 367.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 112.00 | 1 100.00 | | 8 112.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 112.00 | 1 100.00 | | 8 112.00 |
