| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 170.00 | 2 170.00 | | 2 170.00 |
AT Other tangible assets | 10 200.00 | 10 200.00 | | 10 200.00 |
BJ TOTAL (I) | 12 370.00 | 12 370.00 | | 12 370.00 |
BZ Other receivables | 21 447.00 | | 21 447.00 | 21 447.00 |
CF Cash and cash equivalents | 28 899.00 | 15 775.00 | 13 124.00 | 28 899.00 |
CH Prepaid expenses | 600.00 | | 600.00 | 600.00 |
CJ TOTAL (II) | 50 946.00 | 15 775.00 | 35 171.00 | 50 946.00 |
CO Grand total (0 to V) | 63 316.00 | 28 145.00 | 35 171.00 | 63 316.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DB Share, merger, contribution premiums, etc. | 2 295 766.00 | 2 295 766.00 | | 2 295 766.00 |
DH Retained earnings | -4 060 027.00 | -4 374 317.00 | | -4 060 027.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -72 421.00 | 314 290.00 | | -72 421.00 |
DL TOTAL (I) | -836 683.00 | -764 261.00 | | -836 683.00 |
DP Provisions for Risks | 575 684.00 | 575 684.00 | | 575 684.00 |
DR TOTAL (IV) | 575 684.00 | 575 684.00 | | 575 684.00 |
DX Trade payables and related accounts | 296 170.00 | 305 955.00 | | 296 170.00 |
DY Tax and social security liabilities | | 3 174.00 | | |
EC TOTAL (IV) | 296 170.00 | 309 129.00 | | 296 170.00 |
EE Grand total (I to V) | 35 171.00 | 120 551.00 | | 35 171.00 |
| |
| 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 | | | 734.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 734.00 | |
FW Other purchases and external expenses | | | 78 293.00 | |
FX Taxes, duties, and similar payments | | | 1 514.00 | |
FY Salaries and Wages | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GF Total Operating Expenses (II) | | | 79 807.00 | |
GG - OPERATING RESULT (I - II) | | | -79 073.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -79 073.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 828 229.00 | | |
HB Exceptional income from capital transactions | 6 652.00 | 4 825.00 | | 6 652.00 |
HD Total exceptional income (VII) | 6 652.00 | 833 054.00 | | 6 652.00 |
HE Exceptional expenses on management operations | | 544 849.00 | | |
HH Total exceptional expenses (VIII) | | 544 849.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 652.00 | 288 205.00 | | 6 652.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 386.00 | 1 360 119.00 | | 7 386.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 807.00 | 1 045 829.00 | | 79 807.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -72 421.00 | 314 290.00 | | -72 421.00 |
| |
| 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 | 12 370.00 | | | 12 370.00 |
I4 DECREASES Grand Total | | | 12 370.00 | |
IO DECREASES Total including other intangible assets | | | 2 170.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 200.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 170.00 | | | 2 170.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 200.00 | | | 10 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 370.00 | | | 12 370.00 |
PE DEPRECIATION Total including other intangible assets | 2 170.00 | | | 2 170.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 200.00 | | | 10 200.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 575 684.00 | | | 575 684.00 |
6X Other provisions for depreciation | 16 509.00 | | 734.00 | 16 509.00 |
7B Total provisions for depreciation | 16 509.00 | | 734.00 | 16 509.00 |
7C Grand total | 592 193.00 | | 734.00 | 592 193.00 |
| |
| 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 | 296 170.00 | 296 170.00 | | 296 170.00 |
VB VAT | 21 447.00 | 21 447.00 | | 21 447.00 |
VS Prepaid expenses | 600.00 | 600.00 | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 047.00 | 22 047.00 | | 22 047.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 296 170.00 | 296 170.00 | | 296 170.00 |
