| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 105.00 | 2 699.00 | 2 406.00 | 5 105.00 |
BH Other financial assets | 640.00 | | 640.00 | 640.00 |
BJ TOTAL (I) | 5 746.00 | 2 699.00 | 3 046.00 | 5 746.00 |
BX Customers and related accounts | 2 785.00 | | 2 785.00 | 2 785.00 |
BZ Other receivables | | | | |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 104 395.00 | | 104 395.00 | 104 395.00 |
CJ TOTAL (II) | 107 180.00 | | 107 180.00 | 107 180.00 |
CO Grand total (0 to V) | 112 926.00 | 2 699.00 | 110 227.00 | 112 926.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 19 200.00 | 19 200.00 | | 19 200.00 |
DG Other reserves | 2 127.00 | 320 670.00 | | 2 127.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 660.00 | -48 543.00 | | -28 660.00 |
DL TOTAL (I) | 52 667.00 | 351 327.00 | | 52 667.00 |
DW Advances and down payments received on current orders | 53 261.00 | 6 202.00 | | 53 261.00 |
DX Trade payables and related accounts | 349.00 | 1 810.00 | | 349.00 |
EA Other liabilities | 3 950.00 | 6 179.00 | | 3 950.00 |
EC TOTAL (IV) | 57 559.00 | 14 190.00 | | 57 559.00 |
EE Grand total (I to V) | 110 227.00 | 365 518.00 | | 110 227.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 381.00 | |
FR Total operating income (I) | | | 1 381.00 | |
FW Other purchases and external expenses | | | 26 806.00 | |
FX Taxes, duties, and similar payments | | | 1 013.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 702.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 29 521.00 | |
GG - OPERATING RESULT (I - II) | | | -28 140.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 520.00 | |
GU Total financial expenses (VI) | | | 520.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -520.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 660.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 381.00 | 5 253.00 | | 1 381.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 041.00 | 53 796.00 | | 30 041.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 660.00 | -48 543.00 | | -28 660.00 |
| |
| 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 | 5 746.00 | | | 5 746.00 |
I3 DECREASES Total Financial Fixed Assets | | | 640.00 | |
I4 DECREASES Grand Total | | | 5 746.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 105.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 105.00 | | | 5 105.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 640.00 | | | 640.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 997.00 | 1 702.00 | | 997.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 997.00 | 1 702.00 | | 997.00 |
| |
| 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 | 349.00 | 349.00 | | 349.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 950.00 | 3 950.00 | | 3 950.00 |
UT Other financial assets | 640.00 | 640.00 | | 640.00 |
UX Other trade receivables | 2 785.00 | 2 785.00 | | 2 785.00 |
VI Group and Associates | 53 261.00 | 53 261.00 | | 53 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 425.00 | 3 425.00 | | 3 425.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 559.00 | 57 559.00 | | 57 559.00 |
