| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 140.00 | 140.00 | | 140.00 |
AR Technical installations, industrial equipment and tools | 4 175.00 | 4 130.00 | 46.00 | 4 175.00 |
AT Other tangible assets | 111 716.00 | 64 276.00 | 47 440.00 | 111 716.00 |
BH Other financial assets | 2 631.00 | | 2 631.00 | 2 631.00 |
BJ TOTAL (I) | 313 662.00 | 68 547.00 | 245 115.00 | 313 662.00 |
BZ Other receivables | 390 328.00 | | 390 328.00 | 390 328.00 |
CD Marketable securities | 450 572.00 | | 450 572.00 | 450 572.00 |
CF Cash and cash equivalents | 20 778.00 | | 20 778.00 | 20 778.00 |
CH Prepaid expenses | 1 191.00 | | 1 191.00 | 1 191.00 |
CJ TOTAL (II) | 862 868.00 | | 862 868.00 | 862 868.00 |
CO Grand total (0 to V) | 1 176 530.00 | 68 547.00 | 1 107 984.00 | 1 176 530.00 |
CP Shares due in less than one year | 2 631.00 | | | 2 631.00 |
CU Other investments | 194 999.00 | | 194 999.00 | 194 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 425 000.00 | 425 000.00 | | 425 000.00 |
DD Legal reserve (1) | 42 500.00 | 42 500.00 | | 42 500.00 |
DG Other reserves | 713 766.00 | 713 766.00 | | 713 766.00 |
DH Retained earnings | -77 480.00 | | | -77 480.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -77 375.00 | -77 480.00 | | -77 375.00 |
DL TOTAL (I) | 1 026 411.00 | 1 103 786.00 | | 1 026 411.00 |
DX Trade payables and related accounts | 81 573.00 | 45 780.00 | | 81 573.00 |
EC TOTAL (IV) | 81 573.00 | 45 780.00 | | 81 573.00 |
EE Grand total (I to V) | 1 107 984.00 | 1 149 566.00 | | 1 107 984.00 |
EG Accrued income and payables due within one year | 81 573.00 | 45 780.00 | | 81 573.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 983.00 | | 1 983.00 | 1 983.00 |
FJ Net sales | 1 983.00 | | 1 983.00 | 1 983.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 421.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 12 405.00 | |
FW Other purchases and external expenses | | | 67 805.00 | |
FX Taxes, duties, and similar payments | | | 1 815.00 | |
FY Salaries and Wages | | | 7 715.00 | |
FZ Social Security Contributions | | | 2 214.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 423.00 | |
GF Total Operating Expenses (II) | | | 103 973.00 | |
GG - OPERATING RESULT (I - II) | | | -91 568.00 | |
GL Other interest and similar income | | | 5 158.00 | |
GO Net income from sales of marketable securities | | | 9 035.00 | |
GP Total financial income (V) | | | 14 193.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 193.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -77 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 450.00 | | |
HH Total exceptional expenses (VIII) | | 450.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -450.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 598.00 | 31 302.00 | | 26 598.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 973.00 | 108 783.00 | | 103 973.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -77 375.00 | -77 480.00 | | -77 375.00 |
| |
| 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 | 313 662.00 | | | 313 662.00 |
I3 DECREASES Total Financial Fixed Assets | | | 197 630.00 | |
I4 DECREASES Grand Total | | | 313 662.00 | |
IO DECREASES Total including other intangible assets | | | 140.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 115 891.00 | |
KD ACQUISITIONS Total including other intangible assets | 140.00 | | | 140.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 115 891.00 | | | 115 891.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 197 630.00 | | | 197 630.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 123.00 | 24 423.00 | | 44 123.00 |
PE DEPRECIATION Total including other intangible assets | 140.00 | | | 140.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 983.00 | 24 423.00 | | 43 983.00 |
| |
| 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 | 81 573.00 | 81 573.00 | | 81 573.00 |
UT Other financial assets | 2 631.00 | 2 631.00 | | 2 631.00 |
VB VAT | 13 684.00 | 13 684.00 | | 13 684.00 |
VC Group and associates | 376 059.00 | 376 059.00 | | 376 059.00 |
VM Income taxes | 584.00 | 584.00 | | 584.00 |
VS Prepaid expenses | 1 191.00 | 1 191.00 | | 1 191.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 394 150.00 | 394 150.00 | | 394 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 573.00 | 81 573.00 | | 81 573.00 |
