| |
| 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 | | | 1.00 | |
BZ Other receivables | 235 515.00 | | 235 515.00 | 235 515.00 |
CF Cash and cash equivalents | 28 848.00 | | 28 848.00 | 28 848.00 |
CJ TOTAL (II) | 264 364.00 | | 264 364.00 | 264 364.00 |
CO Grand total (0 to V) | 264 364.00 | | 264 364.00 | 264 364.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | 47 464.00 | -8 506 382.00 | | 47 464.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 900.00 | 103 008 291.00 | | -7 900.00 |
DJ Investment subsidies | | -94 454 444.00 | | |
DL TOTAL (I) | 259 564.00 | 267 464.00 | | 259 564.00 |
DX Trade payables and related accounts | 4 800.00 | 9 271.00 | | 4 800.00 |
DY Tax and social security liabilities | | 4 585 121.00 | | |
EC TOTAL (IV) | 4 800.00 | 4 594 392.00 | | 4 800.00 |
EE Grand total (I to V) | 264 364.00 | 4 861 856.00 | | 264 364.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | 676.00 | |
FR Total operating income (I) | | | 676.00 | |
FW Other purchases and external expenses | | | 8 576.00 | |
GF Total Operating Expenses (II) | | | 8 576.00 | |
GG - OPERATING RESULT (I - II) | | | -7 900.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 900.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 865 455.00 | | |
HD Total exceptional income (VII) | | 865 455.00 | | |
HG Exceptional depreciation and provisions | | 43 035.00 | | |
HH Total exceptional expenses (VIII) | | 43 035.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 822 419.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 676.00 | 108 890 035.00 | | 676.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 576.00 | 5 881 744.00 | | 8 576.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 900.00 | 103 008 291.00 | | -7 900.00 |