| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 955.00 | 136.00 | 819.00 | 955.00 |
AT Other tangible assets | 1 169.00 | 226.00 | 942.00 | 1 169.00 |
BB Receivables related to investments | 78 142.00 | | 78 142.00 | 78 142.00 |
BH Other financial assets | 703.00 | | 703.00 | 703.00 |
BJ TOTAL (I) | 1 280 969.00 | 362.00 | 1 280 606.00 | 1 280 969.00 |
BZ Other receivables | 38 350.00 | | 38 350.00 | 38 350.00 |
CF Cash and cash equivalents | 3 575 353.00 | | 3 575 353.00 | 3 575 353.00 |
CJ TOTAL (II) | 3 613 703.00 | | 3 613 703.00 | 3 613 703.00 |
CO Grand total (0 to V) | 4 894 671.00 | 362.00 | 4 894 309.00 | 4 894 671.00 |
CU Other investments | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 101 000.00 | | | 5 101 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -235 788.00 | | | -235 788.00 |
DL TOTAL (I) | 4 865 212.00 | | | 4 865 212.00 |
DX Trade payables and related accounts | 2 409.00 | | | 2 409.00 |
DY Tax and social security liabilities | 26 688.00 | | | 26 688.00 |
EC TOTAL (IV) | 29 097.00 | | | 29 097.00 |
EE Grand total (I to V) | 4 894 309.00 | | | 4 894 309.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 45 841.00 | | 45 841.00 | 45 841.00 |
FJ Net sales | 45 841.00 | | 45 841.00 | 45 841.00 |
FR Total operating income (I) | | | 45 841.00 | |
FW Other purchases and external expenses | | | 264 054.00 | |
FX Taxes, duties, and similar payments | | | 3 523.00 | |
FY Salaries and Wages | | | 102 030.00 | |
FZ Social Security Contributions | | | 44 803.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 362.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 414 772.00 | |
GG - OPERATING RESULT (I - II) | | | -368 931.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -368 931.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 5 333 143.00 | | | 5 333 143.00 |
HD Total exceptional income (VII) | 5 333 143.00 | | | 5 333 143.00 |
HF Exceptional expenses on capital transactions | 5 200 000.00 | | | 5 200 000.00 |
HH Total exceptional expenses (VIII) | 5 200 000.00 | | | 5 200 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 133 143.00 | | | 133 143.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 378 984.00 | | | 5 378 984.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 614 772.00 | | | 5 614 772.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -235 788.00 | | | -235 788.00 |
| |
| 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 | | | 6 480 969.00 | |
I3 DECREASES Total Financial Fixed Assets | | 5 200 000.00 | 1 278 845.00 | |
I4 DECREASES Grand Total | | 5 200 000.00 | 1 280 969.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 124.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 124.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 6 478 845.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 362.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 362.00 | | |
| |
| 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 | 2 409.00 | 2 409.00 | | 2 409.00 |
8D Social Security and Other Social Organizations | 17 500.00 | 17 500.00 | | 17 500.00 |
UL Receivables related to investments | 78 142.00 | | | 78 142.00 |
VB VAT | 38 288.00 | 38 288.00 | | 38 288.00 |
VC Group and associates | 62.00 | 62.00 | | 62.00 |
VQ Other Taxes, Duties, and Similar Debts | 20.00 | 20.00 | | 20.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 116 492.00 | 38 350.00 | | 116 492.00 |
VW VAT | 9 168.00 | 9 168.00 | | 9 168.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 097.00 | 29 097.00 | | 29 097.00 |
