| |
| 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 | 780.00 | 780.00 | | 780.00 |
AT Other tangible assets | 1 149.00 | 1 149.00 | | 1 149.00 |
BJ TOTAL (I) | 642 122.00 | 486 986.00 | 155 136.00 | 642 122.00 |
BX Customers and related accounts | 8 800.00 | | 8 800.00 | 8 800.00 |
BZ Other receivables | 1 488 915.00 | 974 000.00 | 514 915.00 | 1 488 915.00 |
CF Cash and cash equivalents | 290 183.00 | | 290 183.00 | 290 183.00 |
CJ TOTAL (II) | 1 787 898.00 | 974 000.00 | 813 898.00 | 1 787 898.00 |
CO Grand total (0 to V) | 2 430 019.00 | 1 460 986.00 | 969 034.00 | 2 430 019.00 |
CU Other investments | 640 193.00 | 485 057.00 | 155 136.00 | 640 193.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 062 000.00 | | | 1 062 000.00 |
DD Legal reserve (1) | 60 755.00 | | | 60 755.00 |
DG Other reserves | 115 955.00 | | | 115 955.00 |
DH Retained earnings | -248 449.00 | | | -248 449.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -208 929.00 | | | -208 929.00 |
DL TOTAL (I) | 781 332.00 | | | 781 332.00 |
DP Provisions for Risks | 6 248.00 | | | 6 248.00 |
DR TOTAL (IV) | 6 248.00 | | | 6 248.00 |
DU Loans and Debts from Credit Institutions (3) | 95.00 | | | 95.00 |
DV Miscellaneous Loans and Financial Debts (4) | 168 083.00 | | | 168 083.00 |
DX Trade payables and related accounts | 10 501.00 | | | 10 501.00 |
DY Tax and social security liabilities | 2 774.00 | | | 2 774.00 |
EC TOTAL (IV) | 181 453.00 | | | 181 453.00 |
EE Grand total (I to V) | 969 034.00 | | | 969 034.00 |
EG Accrued income and payables due within one year | 181 453.00 | | | 181 453.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 333.00 | | 27 333.00 | 27 333.00 |
FJ Net sales | 27 333.00 | | 27 333.00 | 27 333.00 |
FQ Other income | | | 3 768.00 | |
FR Total operating income (I) | | | 31 101.00 | |
FW Other purchases and external expenses | | | 7 565.00 | |
FZ Social Security Contributions | | | 1 174.00 | |
GF Total Operating Expenses (II) | | | 8 739.00 | |
GG - OPERATING RESULT (I - II) | | | 22 362.00 | |
GL Other interest and similar income | | | 252.00 | |
GP Total financial income (V) | | | 252.00 | |
GQ Financial allocations to depreciation and provisions | | | 230 248.00 | |
GR Interest and similar expenses | | | 408.00 | |
GS Negative differences of foreign exchange | | | 887.00 | |
GU Total financial expenses (VI) | | | 231 543.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -231 291.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -208 929.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 174.00 | | | 1 174.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 353.00 | | | 31 353.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 240 282.00 | | | 240 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -208 929.00 | | | -208 929.00 |
| |
| 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 | 642 122.00 | | | 642 122.00 |
I3 DECREASES Total Financial Fixed Assets | | | 640 193.00 | |
I4 DECREASES Grand Total | | | 642 122.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 929.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 929.00 | | | 1 929.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 640 193.00 | | | 640 193.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 929.00 | | | 1 929.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 929.00 | | | 1 929.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | | 6 248.00 | | |
7C Grand total | | 6 248.00 | | |
| |
| 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 | 10 501.00 | 10 501.00 | | 10 501.00 |
8D Social Security and Other Social Organizations | 507.00 | 507.00 | | 507.00 |
UX Other trade receivables | 8 800.00 | 8 800.00 | | 8 800.00 |
VB VAT | 3 600.00 | 3 600.00 | | 3 600.00 |
VC Group and associates | 1 485 315.00 | | 1 485 315.00 | 1 485 315.00 |
VG Loans with a maturity of up to one year at origin | 95.00 | 95.00 | | 95.00 |
VI Group and Associates | 168 083.00 | 168 083.00 | | 168 083.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 497 715.00 | 12 400.00 | 1 485 315.00 | 1 497 715.00 |
VW VAT | 2 267.00 | 2 267.00 | | 2 267.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 181 453.00 | 181 453.00 | | 181 453.00 |
