| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 28 000.00 | 15 599.00 | 12 401.00 | 28 000.00 |
AR Technical installations, industrial equipment and tools | 141 645.00 | 2 850.00 | 138 795.00 | 141 645.00 |
AT Other tangible assets | 100 822.00 | 4 788.00 | 96 034.00 | 100 822.00 |
AV Fixed assets in progress | 434 688.00 | | 434 688.00 | 434 688.00 |
BH Other financial assets | 9 968.00 | | 9 968.00 | 9 968.00 |
BJ TOTAL (I) | 715 122.00 | 23 237.00 | 691 885.00 | 715 122.00 |
BZ Other receivables | 119 362.00 | | 119 362.00 | 119 362.00 |
CF Cash and cash equivalents | 1 224 802.00 | | 1 224 802.00 | 1 224 802.00 |
CJ TOTAL (II) | 1 344 165.00 | | 1 344 165.00 | 1 344 165.00 |
CO Grand total (0 to V) | 2 059 287.00 | 23 237.00 | 2 036 050.00 | 2 059 287.00 |
CP Shares due in less than one year | 9 968.00 | | | 9 968.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 239 000.00 | | | 1 239 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -454 688.00 | | | -454 688.00 |
DL TOTAL (I) | 784 312.00 | | | 784 312.00 |
DN Conditional advances | 526 700.00 | | | 526 700.00 |
DO TOTAL (II) | 526 700.00 | | | 526 700.00 |
DP Provisions for Risks | 57 800.00 | | | 57 800.00 |
DR TOTAL (IV) | 57 800.00 | | | 57 800.00 |
DV Miscellaneous Loans and Financial Debts (4) | 402 561.00 | | | 402 561.00 |
DX Trade payables and related accounts | 251 366.00 | | | 251 366.00 |
DY Tax and social security liabilities | 13 133.00 | | | 13 133.00 |
EA Other liabilities | 178.00 | | | 178.00 |
EC TOTAL (IV) | 667 238.00 | | | 667 238.00 |
EE Grand total (I to V) | 2 036 050.00 | | | 2 036 050.00 |
EG Accrued income and payables due within one year | 317 238.00 | | | 317 238.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 120.00 | | 66 120.00 | 66 120.00 |
FJ Net sales | 66 120.00 | | 66 120.00 | 66 120.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 344.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 67 465.00 | |
FW Other purchases and external expenses | | | 390 612.00 | |
FX Taxes, duties, and similar payments | | | 476.00 | |
FY Salaries and Wages | | | 30 687.00 | |
FZ Social Security Contributions | | | 21 056.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 237.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 57 800.00 | |
GE Other Expenses | | | 218.00 | |
GF Total Operating Expenses (II) | | | 524 086.00 | |
GG - OPERATING RESULT (I - II) | | | -456 621.00 | |
GL Other interest and similar income | | | 3 000.00 | |
GP Total financial income (V) | | | 3 000.00 | |
GR Interest and similar expenses | | | 1 067.00 | |
GU Total financial expenses (VI) | | | 1 067.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 934.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -454 688.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 344.00 | | | 1 344.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 465.00 | | | 70 465.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 525 152.00 | | | 525 152.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -454 688.00 | | | -454 688.00 |
| |
| 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 | | | 715 122.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 28 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 9 968.00 | |
I4 DECREASES Grand Total | | | 715 122.00 | |
IN DECREASES Start-up, development, or research expenses | | | 28 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 677 155.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 677 155.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 9 968.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 23 237.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 15 599.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 7 638.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 57 800.00 | | |
7C Grand total | | 57 800.00 | | |
UE of which provisions and reversals: - Operating | | 57 800.00 | | |
| |
| 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 | 350 000.00 | | 350 000.00 | 350 000.00 |
8B Suppliers and Related Accounts | 251 366.00 | 251 366.00 | | 251 366.00 |
8C Staff and Related Accounts | 767.00 | 767.00 | | 767.00 |
8D Social Security and Other Social Organizations | 12 366.00 | 12 366.00 | | 12 366.00 |
8K Other liabilities (including liabilities related to repo transactions) | 178.00 | 178.00 | | 178.00 |
UT Other financial assets | 9 968.00 | 9 968.00 | | 9 968.00 |
VB VAT | 118 157.00 | | | 118 157.00 |
VI Group and Associates | 52 561.00 | 52 561.00 | | 52 561.00 |
VJ Loans taken out during the year | 876 700.00 | | | 876 700.00 |
VM Income taxes | 1 100.00 | | | 1 100.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 105.00 | | | 105.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 129 330.00 | 129 330.00 | | 129 330.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 667 238.00 | 317 238.00 | 350 000.00 | 667 238.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 302.00 | | | 302.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 85 223.00 | | | 85 223.00 |
ST Other accounts | 41 411.00 | | | 41 411.00 |
XQ Rental, rental and co-ownership charges | 107 855.00 | | | 107 855.00 |
YP Average staff number | 1.00 | | | 1.00 |
YT Subcontracting | 156 124.00 | | | 156 124.00 |
YW Business tax | 174.00 | | | 174.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 476.00 | | | 476.00 |
YY Amount of VAT collected | 13 224.00 | | | 13 224.00 |
YZ Total deductible VAT on goods and services | 121 664.00 | | | 121 664.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 390 612.00 | | | 390 612.00 |
