| |
| 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 | | | 5.00 | |
BD Other fixed assets | 376.00 | | 376.00 | 376.00 |
BJ TOTAL (I) | 425 159.00 | | 425 159.00 | 425 159.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 37 675.00 | | 37 675.00 | 37 675.00 |
CJ TOTAL (II) | 37 675.00 | | 37 675.00 | 37 675.00 |
CO Grand total (0 to V) | 462 834.00 | | 462 834.00 | 462 834.00 |
CU Other investments | 424 783.00 | | 424 783.00 | 424 783.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 235 388.00 | 239 831.00 | | 235 388.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 229.00 | -4 443.00 | | -3 229.00 |
DL TOTAL (I) | 254 160.00 | 257 389.00 | | 254 160.00 |
DV Miscellaneous Loans and Financial Debts (4) | 203 812.00 | 203 812.00 | | 203 812.00 |
DX Trade payables and related accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
DY Tax and social security liabilities | 783.00 | | | 783.00 |
EA Other liabilities | 2 640.00 | | | 2 640.00 |
EC TOTAL (IV) | 208 674.00 | 205 252.00 | | 208 674.00 |
EE Grand total (I to V) | 462 834.00 | 462 640.00 | | 462 834.00 |
EG Accrued income and payables due within one year | 208 674.00 | 205 252.00 | | 208 674.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 807.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 807.00 | |
GG - OPERATING RESULT (I - II) | | | -3 807.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 800.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -571.00 | -785.00 | | -571.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7.00 | 7.00 | | 7.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 236.00 | 4 450.00 | | 3 236.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 229.00 | -4 443.00 | | -3 229.00 |
| |
| 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 | 425 153.00 | | 6.00 | 425 153.00 |
I3 DECREASES Total Financial Fixed Assets | | | 425 159.00 | |
I4 DECREASES Grand Total | | | 425 159.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 425 153.00 | | 6.00 | 425 153.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8E Income Taxes | 783.00 | 783.00 | | 783.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 640.00 | 2 640.00 | | 2 640.00 |
UP Loans | | | 15.00 | |
VI Group and Associates | 203 812.00 | 203 812.00 | | 203 812.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 208 674.00 | 208 674.00 | | 208 674.00 |
