| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 133.00 | 6 667.00 | 2 466.00 | 9 133.00 |
BJ TOTAL (I) | 830 783.00 | 828 117.00 | 2 666.00 | 830 783.00 |
BX Customers and related accounts | 7 200.00 | | 7 200.00 | 7 200.00 |
BZ Other receivables | 452.00 | | 452.00 | 452.00 |
CF Cash and cash equivalents | 45 589.00 | | 45 589.00 | 45 589.00 |
CH Prepaid expenses | 3 778.00 | | 3 778.00 | 3 778.00 |
CJ TOTAL (II) | 57 019.00 | | 57 019.00 | 57 019.00 |
CO Grand total (0 to V) | 887 803.00 | 828 117.00 | 59 686.00 | 887 803.00 |
CU Other investments | 821 650.00 | 821 450.00 | 200.00 | 821 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 811 000.00 | | | 811 000.00 |
DD Legal reserve (1) | 5 339.00 | | | 5 339.00 |
DG Other reserves | 46 444.00 | | | 46 444.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -813 695.00 | | | -813 695.00 |
DL TOTAL (I) | 49 088.00 | | | 49 088.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 964.00 | | | 2 964.00 |
DX Trade payables and related accounts | 1 240.00 | | | 1 240.00 |
DY Tax and social security liabilities | 5 694.00 | | | 5 694.00 |
EA Other liabilities | 670.00 | | | 670.00 |
EC TOTAL (IV) | 10 598.00 | | | 10 598.00 |
EE Grand total (I to V) | 59 686.00 | | | 59 686.00 |
EG Accrued income and payables due within one year | 10 598.00 | | | 10 598.00 |
EI Including equity loans | 2 964.00 | | | 2 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 45 760.00 | |
FJ Net sales | | | 45 760.00 | |
FR Total operating income (I) | | | 45 760.00 | |
FW Other purchases and external expenses | | | 21 590.00 | |
FX Taxes, duties, and similar payments | | | 1 511.00 | |
FY Salaries and Wages | | | 3 274.00 | |
FZ Social Security Contributions | | | 2 621.00 | |
GB Operating Expenses - Provisions | | | 2 920.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 31 916.00 | |
GG - OPERATING RESULT (I - II) | | | 13 844.00 | |
GU Total financial expenses (VI) | | | 821 501.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -821 501.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -807 657.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 2 670.00 | | | 2 670.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 670.00 | | | -2 670.00 |
HK Income tax | 3 368.00 | | | 3 368.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 760.00 | | | 45 760.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 859 455.00 | | | 859 455.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -813 695.00 | | | -813 695.00 |
| |
| 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 | 831 299.00 | | 200.00 | 831 299.00 |
I3 DECREASES Total Financial Fixed Assets | | | 821 650.00 | |
I4 DECREASES Grand Total | | 716.00 | 830 783.00 | |
IY DECREASES Total Tangible Fixed Assets | | 716.00 | 9 133.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 849.00 | | | 9 849.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 821 450.00 | | 200.00 | 821 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 462.00 | 2 920.00 | 716.00 | 4 462.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 462.00 | 2 920.00 | 716.00 | 4 462.00 |
| |
| 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 | 1 240.00 | 1 240.00 | | 1 240.00 |
8D Social Security and Other Social Organizations | 5 694.00 | 5 694.00 | | 5 694.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 634.00 | 3 634.00 | | 3 634.00 |
UX Other trade receivables | 7 200.00 | 7 200.00 | | 7 200.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 452.00 | 452.00 | | 452.00 |
VS Prepaid expenses | 3 778.00 | 3 778.00 | | 3 778.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 430.00 | 11 430.00 | | 11 430.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 598.00 | 10 598.00 | | 10 598.00 |
