| |
| 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 | 3 170.00 | 3 170.00 | | 3 170.00 |
AT Other tangible assets | 13 832.00 | 3 756.00 | 10 076.00 | 13 832.00 |
BB Receivables related to investments | 124 543.00 | 124 543.00 | | 124 543.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BF Loans | | | | |
BJ TOTAL (I) | 156 560.00 | 146 468.00 | 10 091.00 | 156 560.00 |
BZ Other receivables | 4 468.00 | | 4 468.00 | 4 468.00 |
CF Cash and cash equivalents | 322.00 | | 322.00 | 322.00 |
CH Prepaid expenses | 311.00 | | 311.00 | 311.00 |
CJ TOTAL (II) | 5 100.00 | | 5 100.00 | 5 100.00 |
CO Grand total (0 to V) | 161 660.00 | 146 468.00 | 15 192.00 | 161 660.00 |
CU Other investments | 15 000.00 | 15 000.00 | | 15 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 320 000.00 | 320 000.00 | | 320 000.00 |
DH Retained earnings | -165 173.00 | -152 847.00 | | -165 173.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -145 835.00 | -12 326.00 | | -145 835.00 |
DL TOTAL (I) | 8 992.00 | 154 827.00 | | 8 992.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 206.00 | 4 858.00 | | 2 206.00 |
DX Trade payables and related accounts | 2 280.00 | 2 649.00 | | 2 280.00 |
DY Tax and social security liabilities | 1 714.00 | 2 140.00 | | 1 714.00 |
EC TOTAL (IV) | 6 200.00 | 9 646.00 | | 6 200.00 |
EE Grand total (I to V) | 15 192.00 | 164 473.00 | | 15 192.00 |
EG Accrued income and payables due within one year | 6 200.00 | 9 646.00 | | 6 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 447.00 | |
FJ Net sales | | | 1 447.00 | |
FO Operating subsidies | | | 696.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 144.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 4 060.00 | |
FX Taxes, duties, and similar payments | | | 820.00 | |
FY Salaries and Wages | | | -86.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 458.00 | |
GE Other Expenses | | | 189.00 | |
GF Total Operating Expenses (II) | | | 8 441.00 | |
GG - OPERATING RESULT (I - II) | | | -6 297.00 | |
GL Other interest and similar income | | | 5.00 | |
GP Total financial income (V) | | | 5.00 | |
GU Total financial expenses (VI) | | | 139 543.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -139 538.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -145 835.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 149.00 | 26.00 | | 2 149.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 147 984.00 | 12 352.00 | | 147 984.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -145 835.00 | -12 326.00 | | -145 835.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 468.00 | 3 458.00 | | 3 468.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 468.00 | 3 458.00 | | 3 468.00 |
| |
| 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 | 2 280.00 | 2 280.00 | | 2 280.00 |
8D Social Security and Other Social Organizations | 1 714.00 | 1 714.00 | | 1 714.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 206.00 | 2 206.00 | | 2 206.00 |
UL Receivables related to investments | 124 543.00 | | 124 543.00 | 124 543.00 |
UX Other trade receivables | 4 468.00 | 4 468.00 | | 4 468.00 |
VS Prepaid expenses | 311.00 | 311.00 | | 311.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 129 321.00 | 4 778.00 | 124 543.00 | 129 321.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 200.00 | 6 200.00 | | 6 200.00 |
