| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 440.00 | 2 440.00 | | 2 440.00 |
BJ TOTAL (I) | 27 003.00 | 26 993.00 | 10.00 | 27 003.00 |
BZ Other receivables | 15 052.00 | | 15 052.00 | 15 052.00 |
CF Cash and cash equivalents | 32 851.00 | | 32 851.00 | 32 851.00 |
CJ TOTAL (II) | 47 903.00 | | 47 903.00 | 47 903.00 |
CO Grand total (0 to V) | 74 906.00 | 26 993.00 | 47 913.00 | 74 906.00 |
CU Other investments | 24 563.00 | 24 553.00 | 10.00 | 24 563.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 010.00 | 1 010.00 | | 1 010.00 |
DH Retained earnings | -154 851.00 | -122 935.00 | | -154 851.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 743.00 | -31 917.00 | | -23 743.00 |
DL TOTAL (I) | -177 584.00 | -153 841.00 | | -177 584.00 |
DV Miscellaneous Loans and Financial Debts (4) | 213 354.00 | 171 944.00 | | 213 354.00 |
DX Trade payables and related accounts | 12 143.00 | 9 821.00 | | 12 143.00 |
EC TOTAL (IV) | 225 497.00 | 181 765.00 | | 225 497.00 |
EE Grand total (I to V) | 47 913.00 | 27 924.00 | | 47 913.00 |
EG Accrued income and payables due within one year | 225 497.00 | 181 765.00 | | 225 497.00 |
EI Including equity loans | 213 354.00 | | | 213 354.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 22 331.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 22 331.00 | |
GG - OPERATING RESULT (I - II) | | | -22 331.00 | |
GQ Financial allocations to depreciation and provisions | | | 2.00 | |
GR Interest and similar expenses | | | 1 410.00 | |
GU Total financial expenses (VI) | | | 1 412.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 412.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 743.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 743.00 | 31 918.00 | | 23 743.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 743.00 | -31 917.00 | | -23 743.00 |
| |
| 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 | 27 003.00 | | | 27 003.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 563.00 | |
I4 DECREASES Grand Total | | | 27 003.00 | |
IO DECREASES Total including other intangible assets | | | 2 440.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 440.00 | | | 2 440.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 563.00 | | | 24 563.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 440.00 | | | 2 440.00 |
PE DEPRECIATION Total including other intangible assets | 2 440.00 | | | 2 440.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 24 551.00 | 2.00 | | 24 551.00 |
7C Grand total | 24 551.00 | 2.00 | | 24 551.00 |
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 |
8B Suppliers and Related Accounts | 12 143.00 | 12 143.00 | | 12 143.00 |
VB VAT | 15 052.00 | 15 052.00 | | 15 052.00 |
VI Group and Associates | 213 354.00 | 213 354.00 | | 213 354.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 052.00 | 15 052.00 | | 15 052.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 225 497.00 | 225 497.00 | | 225 497.00 |
