| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 528 532.00 | 516 155.00 | 12 376.00 | 528 532.00 |
AR Technical installations, industrial equipment and tools | 3 279.00 | 3 279.00 | | 3 279.00 |
AT Other tangible assets | 126 032.00 | 122 566.00 | 3 466.00 | 126 032.00 |
BJ TOTAL (I) | 657 842.00 | 642 000.00 | 15 843.00 | 657 842.00 |
BV Advances and down payments on orders | 5 000.00 | | 5 000.00 | 5 000.00 |
BX Customers and related accounts | 5 979.00 | | 5 979.00 | 5 979.00 |
BZ Other receivables | 25 693.00 | | 25 693.00 | 25 693.00 |
CF Cash and cash equivalents | 4 323.00 | | 4 323.00 | 4 323.00 |
CH Prepaid expenses | 2 419.00 | | 2 419.00 | 2 419.00 |
CJ TOTAL (II) | 43 413.00 | | 43 413.00 | 43 413.00 |
CO Grand total (0 to V) | 701 255.00 | 642 000.00 | 59 256.00 | 701 255.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 59 500.00 | 59 500.00 | | 59 500.00 |
DB Share, merger, contribution premiums, etc. | 85.00 | 85.00 | | 85.00 |
DC Revaluation differences | 32 014.00 | 32 014.00 | | 32 014.00 |
DH Retained earnings | -1 151 224.00 | -1 068 053.00 | | -1 151 224.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -57 783.00 | -83 171.00 | | -57 783.00 |
DL TOTAL (I) | -1 117 407.00 | -1 059 624.00 | | -1 117 407.00 |
DV Miscellaneous Loans and Financial Debts (4) | 901 883.00 | 873 676.00 | | 901 883.00 |
DW Advances and down payments received on current orders | 1 000.00 | 1 410.00 | | 1 000.00 |
DX Trade payables and related accounts | 268 137.00 | 241 119.00 | | 268 137.00 |
DY Tax and social security liabilities | 5 643.00 | 2 400.00 | | 5 643.00 |
EC TOTAL (IV) | 1 176 663.00 | 1 118 605.00 | | 1 176 663.00 |
EE Grand total (I to V) | 59 256.00 | 58 981.00 | | 59 256.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 46 188.00 | | 46 188.00 | 46 188.00 |
FJ Net sales | 46 188.00 | | 46 188.00 | 46 188.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 259.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 49 450.00 | |
FW Other purchases and external expenses | | | 67 500.00 | |
FX Taxes, duties, and similar payments | | | 2 646.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 523.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 81 672.00 | |
GG - OPERATING RESULT (I - II) | | | -32 222.00 | |
GR Interest and similar expenses | | | 25 561.00 | |
GU Total financial expenses (VI) | | | 25 561.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25 561.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -57 783.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 200.00 | | |
HD Total exceptional income (VII) | | 1 200.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 200.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 49 450.00 | 59 753.00 | | 49 450.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 234.00 | 142 924.00 | | 107 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -57 783.00 | -83 171.00 | | -57 783.00 |
| |
| 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 | 654 326.00 | | 3 517.00 | 654 326.00 |
I4 DECREASES Grand Total | | | 657 842.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 657 842.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 654 326.00 | | 3 517.00 | 654 326.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 630 477.00 | 11 523.00 | | 630 477.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 630 477.00 | 11 523.00 | | 630 477.00 |
| |
| 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 | 268 137.00 | 268 137.00 | | 268 137.00 |
UX Other trade receivables | 5 979.00 | | | 5 979.00 |
VB VAT | 18 992.00 | | | 18 992.00 |
VI Group and Associates | 901 883.00 | 901 883.00 | | 901 883.00 |
VP Miscellaneous | 5 645.00 | | | 5 645.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 643.00 | 5 643.00 | | 5 643.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 057.00 | | | 1 057.00 |
VS Prepaid expenses | 2 419.00 | | | 2 419.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 090.00 | 34 090.00 | | 34 090.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 175 663.00 | 1 175 663.00 | | 1 175 663.00 |
