| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 990.00 | 841.00 | 1 149.00 | 1 990.00 |
BH Other financial assets | 3 600.00 | | 3 600.00 | 3 600.00 |
BJ TOTAL (I) | 1 269 190.00 | 841.00 | 1 268 349.00 | 1 269 190.00 |
BX Customers and related accounts | 7 547.00 | | 7 547.00 | 7 547.00 |
BZ Other receivables | 35 373.00 | | 35 373.00 | 35 373.00 |
CF Cash and cash equivalents | 38 643.00 | | 38 643.00 | 38 643.00 |
CH Prepaid expenses | 8 819.00 | | 8 819.00 | 8 819.00 |
CJ TOTAL (II) | 90 382.00 | | 90 382.00 | 90 382.00 |
CO Grand total (0 to V) | 1 359 572.00 | 841.00 | 1 358 732.00 | 1 359 572.00 |
CP Shares due in less than one year | 3 600.00 | | | 3 600.00 |
CU Other investments | 1 263 600.00 | | 1 263 600.00 | 1 263 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -1 638 298.00 | -1 096 540.00 | | -1 638 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -787 879.00 | -541 758.00 | | -787 879.00 |
DL TOTAL (I) | -2 326 177.00 | -1 538 298.00 | | -2 326 177.00 |
DU Loans and Debts from Credit Institutions (3) | 192.00 | 3 300 167.00 | | 192.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 500 000.00 | | | 3 500 000.00 |
DX Trade payables and related accounts | 91 981.00 | 106 528.00 | | 91 981.00 |
DY Tax and social security liabilities | 88 486.00 | 69 080.00 | | 88 486.00 |
EB Prepaid income (2) | 4 250.00 | | | 4 250.00 |
EC TOTAL (IV) | 3 684 909.00 | 3 475 775.00 | | 3 684 909.00 |
EE Grand total (I to V) | 1 358 732.00 | 1 937 477.00 | | 1 358 732.00 |
EG Accrued income and payables due within one year | 184 909.00 | 175 775.00 | | 184 909.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 192.00 | 167.00 | | 192.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 655.00 | 2 447.00 | 7 102.00 | 4 655.00 |
FJ Net sales | 4 655.00 | 2 447.00 | 7 102.00 | 4 655.00 |
FO Operating subsidies | | | 140 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 712.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 149 824.00 | |
FW Other purchases and external expenses | | | 494 959.00 | |
FX Taxes, duties, and similar payments | | | 4 568.00 | |
FY Salaries and Wages | | | 264 828.00 | |
FZ Social Security Contributions | | | 123 211.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 643.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 6.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 888 214.00 | |
GG - OPERATING RESULT (I - II) | | | -738 390.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | 1.00 | |
GN Positive exchange differences | | | 6.00 | |
GR Interest and similar expenses | | | 49 489.00 | |
GU Total financial expenses (VI) | | | 49 489.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -49 489.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -787 879.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 712.00 | 1 356.00 | | 2 712.00 |
HK Income tax | | -720.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 149 824.00 | 434 510.00 | | 149 824.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 937 703.00 | 976 269.00 | | 937 703.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -787 879.00 | -541 758.00 | | -787 879.00 |
| |
| 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 | 1 267 843.00 | | 1 347.00 | 1 267 843.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 267 200.00 | |
I4 DECREASES Grand Total | | | 1 269 190.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | 5.00 | 1.00 |
IY DECREASES Total Tangible Fixed Assets | | | 1 990.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 643.00 | | 1 347.00 | 643.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 267 200.00 | | | 1 267 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 198.00 | 643.00 | | 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 198.00 | 643.00 | | 198.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 500 000.00 | | | 3 500 000.00 |
8B Suppliers and Related Accounts | 91 981.00 | 91 981.00 | | 91 981.00 |
8C Staff and Related Accounts | 20 644.00 | 20 644.00 | | 20 644.00 |
8D Social Security and Other Social Organizations | 54 429.00 | 54 429.00 | | 54 429.00 |
8L Deferred income | 4 250.00 | 4 250.00 | | 4 250.00 |
UT Other financial assets | 3 600.00 | 3 600.00 | | 3 600.00 |
UX Other trade receivables | 7 547.00 | 7 547.00 | | 7 547.00 |
VB VAT | 33 933.00 | 33 933.00 | | 33 933.00 |
VG Loans with a maturity of up to one year at origin | 192.00 | 192.00 | | 192.00 |
VM Income taxes | 1 440.00 | 1 440.00 | | 1 440.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 325.00 | 12 325.00 | | 12 325.00 |
VS Prepaid expenses | 8 819.00 | 8 819.00 | | 8 819.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 339.00 | 55 339.00 | | 55 339.00 |
VW VAT | 1 088.00 | 1 088.00 | | 1 088.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 684 909.00 | 184 909.00 | | 3 684 909.00 |
