| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 61 444.00 | 43 719.00 | 17 726.00 | 61 444.00 |
AR Technical installations, industrial equipment and tools | 858.00 | 278.00 | 580.00 | 858.00 |
AT Other tangible assets | 340.00 | 340.00 | | 340.00 |
BJ TOTAL (I) | 62 643.00 | 44 337.00 | 18 306.00 | 62 643.00 |
BT Goods | 61 000.00 | 21 000.00 | 40 000.00 | 61 000.00 |
BZ Other receivables | 19 688.00 | | 19 688.00 | 19 688.00 |
CF Cash and cash equivalents | 4 184.00 | | 4 184.00 | 4 184.00 |
CJ TOTAL (II) | 84 872.00 | 21 000.00 | 63 872.00 | 84 872.00 |
CO Grand total (0 to V) | 147 515.00 | 65 337.00 | 82 177.00 | 147 515.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 4 238.00 | 4 238.00 | | 4 238.00 |
DG Other reserves | 70 740.00 | 70 740.00 | | 70 740.00 |
DH Retained earnings | -671 513.00 | -610 359.00 | | -671 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -60 861.00 | -61 154.00 | | -60 861.00 |
DK Regulated provisions | 48 667.00 | 20 067.00 | | 48 667.00 |
DL TOTAL (I) | -558 729.00 | -526 468.00 | | -558 729.00 |
DV Miscellaneous Loans and Financial Debts (4) | 558 599.00 | 533 017.00 | | 558 599.00 |
DW Advances and down payments received on current orders | | 6 500.00 | | |
DX Trade payables and related accounts | 76 744.00 | 54 784.00 | | 76 744.00 |
DY Tax and social security liabilities | 5 469.00 | 5 422.00 | | 5 469.00 |
EA Other liabilities | 94.00 | 81.00 | | 94.00 |
EC TOTAL (IV) | 640 907.00 | 599 804.00 | | 640 907.00 |
EE Grand total (I to V) | 82 177.00 | 73 336.00 | | 82 177.00 |
EG Accrued income and payables due within one year | 82 307.00 | 60 287.00 | | 82 307.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 000.00 | | 4 000.00 | 4 000.00 |
FJ Net sales | 4 000.00 | | 4 000.00 | 4 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 340.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 5 340.00 | |
FW Other purchases and external expenses | | | 16 383.00 | |
FX Taxes, duties, and similar payments | | | 6 455.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 140.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 25 978.00 | |
GG - OPERATING RESULT (I - II) | | | -20 638.00 | |
GR Interest and similar expenses | | | 11 623.00 | |
GU Total financial expenses (VI) | | | 11 623.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 623.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 28 599.00 | 20 067.00 | | 28 599.00 |
HH Total exceptional expenses (VIII) | 28 599.00 | 20 067.00 | | 28 599.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -28 599.00 | -20 067.00 | | -28 599.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 340.00 | 8 643.00 | | 5 340.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 201.00 | 69 797.00 | | 66 201.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -60 861.00 | -61 154.00 | | -60 861.00 |
| |
| 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 | 62 643.00 | | | 62 643.00 |
I4 DECREASES Grand Total | | | 62 643.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 62 643.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 62 643.00 | | | 62 643.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 197.00 | 3 140.00 | | 41 197.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 197.00 | 3 140.00 | | 41 197.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 20 067.00 | 28 599.00 | | 20 067.00 |
| |
| 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 | 76 744.00 | 76 744.00 | | 76 744.00 |
8K Other liabilities (including liabilities related to repo transactions) | 558 693.00 | 94.00 | 558 599.00 | 558 693.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 688.00 | 19 688.00 | | 19 688.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 640 907.00 | 82 307.00 | 558 599.00 | 640 907.00 |
