| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 166.00 | 1 078.00 | 87.00 | 1 166.00 |
BH Other financial assets | 112.00 | | 112.00 | 112.00 |
BJ TOTAL (I) | 463 553.00 | 1 340.00 | 462 212.00 | 463 553.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 75 620.00 | | 75 620.00 | 75 620.00 |
BZ Other receivables | 2 753 080.00 | 1 832 795.00 | 920 285.00 | 2 753 080.00 |
CF Cash and cash equivalents | 5 174.00 | | 5 174.00 | 5 174.00 |
CH Prepaid expenses | 256.00 | | 256.00 | 256.00 |
CJ TOTAL (II) | 2 834 130.00 | 1 832 795.00 | 1 001 335.00 | 2 834 130.00 |
CO Grand total (0 to V) | 3 297 683.00 | 1 834 135.00 | 1 463 548.00 | 3 297 683.00 |
CU Other investments | 462 275.00 | 262.00 | 462 013.00 | 462 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -2 265 476.00 | -757 411.00 | | -2 265 476.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 152 418.00 | -1 508 065.00 | | -1 152 418.00 |
DL TOTAL (I) | -3 407 894.00 | -2 255 476.00 | | -3 407 894.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 815 000.00 | 4 644 379.00 | | 4 815 000.00 |
DX Trade payables and related accounts | 30 176.00 | 145 660.00 | | 30 176.00 |
DY Tax and social security liabilities | 26 266.00 | 14 632.00 | | 26 266.00 |
EC TOTAL (IV) | 4 871 442.00 | 4 804 671.00 | | 4 871 442.00 |
EE Grand total (I to V) | 1 463 548.00 | 2 549 195.00 | | 1 463 548.00 |
EG Accrued income and payables due within one year | 4 871 442.00 | 160 292.00 | | 4 871 442.00 |
EI Including equity loans | 4 815 000.00 | | | 4 815 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 000.00 | | 54 000.00 | 54 000.00 |
FJ Net sales | 54 000.00 | | 54 000.00 | 54 000.00 |
FO Operating subsidies | | | 2 486.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 518 498.00 | |
FQ Other income | | | 490.00 | |
FR Total operating income (I) | | | 575 474.00 | |
FW Other purchases and external expenses | | | 86 451.00 | |
FX Taxes, duties, and similar payments | | | 1 709.00 | |
FY Salaries and Wages | | | 48 690.00 | |
FZ Social Security Contributions | | | 14 220.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 389.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 104 963.00 | |
GE Other Expenses | | | 14 887.00 | |
GF Total Operating Expenses (II) | | | 1 271 310.00 | |
GG - OPERATING RESULT (I - II) | | | -695 836.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 84.00 | |
GU Total financial expenses (VI) | | | 84.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -84.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -695 920.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 485.00 | | |
HB Exceptional income from capital transactions | 40 001.00 | | | 40 001.00 |
HD Total exceptional income (VII) | 40 001.00 | 2 485.00 | | 40 001.00 |
HE Exceptional expenses on management operations | | 144 327.00 | | |
HF Exceptional expenses on capital transactions | 496 499.00 | 303 226.00 | | 496 499.00 |
HH Total exceptional expenses (VIII) | 496 499.00 | 447 553.00 | | 496 499.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -456 498.00 | -445 068.00 | | -456 498.00 |
HL TOTAL REVENUE (I + III + V + VII) | 615 475.00 | 536 488.00 | | 615 475.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 767 893.00 | 2 044 553.00 | | 1 767 893.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 152 418.00 | -1 508 065.00 | | -1 152 418.00 |
| |
| 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 | 463 554.00 | | | 463 554.00 |
I3 DECREASES Total Financial Fixed Assets | | 1.00 | 462 387.00 | |
I4 DECREASES Grand Total | | 1.00 | 463 553.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 166.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 166.00 | | | 1 166.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 462 388.00 | | | 462 388.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 690.00 | 389.00 | 1 078.00 | 690.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 690.00 | 389.00 | 1 078.00 | 690.00 |
| |
| 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 | 30 176.00 | 30 176.00 | | 30 176.00 |
8D Social Security and Other Social Organizations | 26 266.00 | 26 266.00 | | 26 266.00 |
UT Other financial assets | 112.00 | | 112.00 | 112.00 |
UX Other trade receivables | 75 620.00 | 75 620.00 | | 75 620.00 |
VI Group and Associates | 4 815 000.00 | 4 815 000.00 | | 4 815 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 753 080.00 | 2 753 080.00 | | 2 753 080.00 |
VS Prepaid expenses | 256.00 | 256.00 | | 256.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 829 068.00 | 2 828 956.00 | 112.00 | 2 829 068.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 871 442.00 | 4 871 442.00 | | 4 871 442.00 |
