| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 55 500.00 | | 55 500.00 | 55 500.00 |
AP Buildings | 129 500.00 | 2 662.00 | 126 838.00 | 129 500.00 |
AR Technical installations, industrial equipment and tools | 196.00 | 18.00 | 177.00 | 196.00 |
AT Other tangible assets | 1 560.00 | 209.00 | 1 351.00 | 1 560.00 |
BJ TOTAL (I) | 186 756.00 | 2 889.00 | 183 867.00 | 186 756.00 |
BV Advances and down payments on orders | 180.00 | | 180.00 | 180.00 |
BZ Other receivables | 551.00 | | 551.00 | 551.00 |
CD Marketable securities | 4 963.00 | 1 145.00 | 3 818.00 | 4 963.00 |
CF Cash and cash equivalents | 70 347.00 | | 70 347.00 | 70 347.00 |
CH Prepaid expenses | 62.00 | | 62.00 | 62.00 |
CJ TOTAL (II) | 76 103.00 | 1 145.00 | 74 958.00 | 76 103.00 |
CO Grand total (0 to V) | 262 858.00 | 4 034.00 | 258 824.00 | 262 858.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 19 522.00 | 19 522.00 | | 19 522.00 |
DH Retained earnings | 167 292.00 | 161 783.00 | | 167 292.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 792.00 | 5 509.00 | | -25 792.00 |
DL TOTAL (I) | 169 406.00 | 195 198.00 | | 169 406.00 |
DU Loans and Debts from Credit Institutions (3) | 87 006.00 | | | 87 006.00 |
DV Miscellaneous Loans and Financial Debts (4) | 640.00 | 660.00 | | 640.00 |
DX Trade payables and related accounts | 1 665.00 | 600.00 | | 1 665.00 |
DY Tax and social security liabilities | 107.00 | 1 076.00 | | 107.00 |
EC TOTAL (IV) | 89 418.00 | 2 336.00 | | 89 418.00 |
EE Grand total (I to V) | 258 824.00 | 197 535.00 | | 258 824.00 |
EG Accrued income and payables due within one year | 7 890.00 | 2 336.00 | | 7 890.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 834.00 | | 3 834.00 | 3 834.00 |
FJ Net sales | 3 834.00 | | 3 834.00 | 3 834.00 |
FR Total operating income (I) | | | 3 834.00 | |
FW Other purchases and external expenses | | | 29 348.00 | |
FX Taxes, duties, and similar payments | | | 692.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 889.00 | |
GF Total Operating Expenses (II) | | | 32 928.00 | |
GG - OPERATING RESULT (I - II) | | | -29 094.00 | |
GL Other interest and similar income | | | 4 740.00 | |
GM Reversals of provisions and transfers of expenses | | | 46.00 | |
GP Total financial income (V) | | | 4 786.00 | |
GR Interest and similar expenses | | | 1 484.00 | |
GU Total financial expenses (VI) | | | 1 484.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 303.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 792.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 972.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 620.00 | 7 346.00 | | 8 620.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 412.00 | 1 837.00 | | 34 412.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 792.00 | 5 509.00 | | -25 792.00 |
| |
| 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 | | | 186 756.00 | |
I4 DECREASES Grand Total | | | 186 756.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 186 756.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 186 756.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 889.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 889.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 192.00 | | 46.00 | 1 192.00 |
7B Total provisions for depreciation | 1 192.00 | | 46.00 | 1 192.00 |
7C Grand total | 1 192.00 | | 46.00 | 1 192.00 |
UG - Financial | | | 46.00 | |
| |
| 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 | 1 665.00 | 1 665.00 | | 1 665.00 |
VH Loans with a maturity of more than one year at origin | 87 006.00 | 5 478.00 | 28 271.00 | 87 006.00 |
VI Group and Associates | 640.00 | 640.00 | | 640.00 |
VQ Other Taxes, Duties, and Similar Debts | 107.00 | 107.00 | | 107.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 551.00 | | | 551.00 |
VS Prepaid expenses | 62.00 | | | 62.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 613.00 | 613.00 | | 613.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 418.00 | 7 890.00 | 28 271.00 | 89 418.00 |
