| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 3 049.00 | 3 049.00 | | 3 049.00 |
AR Technical installations, industrial equipment and tools | 191 912.00 | 190 263.00 | 1 649.00 | 191 912.00 |
AT Other tangible assets | 228 990.00 | 127 351.00 | 101 639.00 | 228 990.00 |
BJ TOTAL (I) | 423 951.00 | 320 663.00 | 103 288.00 | 423 951.00 |
BZ Other receivables | 22 854.00 | | 22 854.00 | 22 854.00 |
CF Cash and cash equivalents | 28 622.00 | | 28 622.00 | 28 622.00 |
CJ TOTAL (II) | 51 476.00 | | 51 476.00 | 51 476.00 |
CO Grand total (0 to V) | 475 427.00 | 320 663.00 | 154 764.00 | 475 427.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 480.00 | | | 12 480.00 |
DB Share, merger, contribution premiums, etc. | 191 520.00 | | | 191 520.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 83 684.00 | | | 83 684.00 |
DH Retained earnings | -147 685.00 | | | -147 685.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 822.00 | | | -10 822.00 |
DL TOTAL (I) | 129 977.00 | | | 129 977.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 026.00 | | | 21 026.00 |
DX Trade payables and related accounts | 3 762.00 | | | 3 762.00 |
EC TOTAL (IV) | 24 788.00 | | | 24 788.00 |
EE Grand total (I to V) | 154 764.00 | | | 154 764.00 |
EG Accrued income and payables due within one year | 24 338.00 | | | 24 338.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FO Operating subsidies | | | 109 760.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 315.00 | |
FQ Other income | | | 2 464.00 | |
FR Total operating income (I) | | | 118 539.00 | |
FW Other purchases and external expenses | | | 138 866.00 | |
FX Taxes, duties, and similar payments | | | 395.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 600.00 | |
GF Total Operating Expenses (II) | | | 157 861.00 | |
GG - OPERATING RESULT (I - II) | | | -39 322.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -39 322.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 315.00 | | | 6 315.00 |
HB Exceptional income from capital transactions | 28 500.00 | | | 28 500.00 |
HD Total exceptional income (VII) | 28 500.00 | | | 28 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 28 500.00 | | | 28 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 147 039.00 | | | 147 039.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 157 861.00 | | | 157 861.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 822.00 | | | -10 822.00 |
| |
| 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 | 490 841.00 | | | 490 841.00 |
I4 DECREASES Grand Total | | 66 890.00 | 423 951.00 | |
IO DECREASES Total including other intangible assets | | | 3 049.00 | |
IY DECREASES Total Tangible Fixed Assets | | 66 890.00 | 420 902.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 049.00 | | | 3 049.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 487 792.00 | | | 487 792.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 3 049.00 | | | 3 049.00 |
7B Total provisions for depreciation | 3 049.00 | | | 3 049.00 |
7C Grand total | 3 049.00 | | | 3 049.00 |
