| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 93 000.00 | | 93 000.00 | 93 000.00 |
AP Buildings | 1 095 154.00 | 81 892.00 | 1 013 261.00 | 1 095 154.00 |
AR Technical installations, industrial equipment and tools | 7 301.00 | 2 135.00 | 5 165.00 | 7 301.00 |
AT Other tangible assets | 81 219.00 | 9 254.00 | 71 964.00 | 81 219.00 |
BD Other fixed assets | 395 443.00 | | 395 443.00 | 395 443.00 |
BH Other financial assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 1 672 166.00 | 93 282.00 | 1 578 884.00 | 1 672 166.00 |
BV Advances and down payments on orders | 1 406.00 | | 1 406.00 | 1 406.00 |
BZ Other receivables | 326.00 | | 326.00 | 326.00 |
CD Marketable securities | 700 000.00 | | 700 000.00 | 700 000.00 |
CF Cash and cash equivalents | 129 371.00 | | 129 371.00 | 129 371.00 |
CH Prepaid expenses | 13 145.00 | | 13 145.00 | 13 145.00 |
CJ TOTAL (II) | 844 248.00 | | 844 248.00 | 844 248.00 |
CO Grand total (0 to V) | 2 516 414.00 | 93 282.00 | 2 423 132.00 | 2 516 414.00 |
CP Shares due in less than one year | 50.00 | | | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 704 000.00 | 35 200.00 | | 704 000.00 |
DD Legal reserve (1) | 3 520.00 | 3 520.00 | | 3 520.00 |
DG Other reserves | 1 837 197.00 | 2 545 997.00 | | 1 837 197.00 |
DH Retained earnings | -143 709.00 | -66 469.00 | | -143 709.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -84 920.00 | -77 241.00 | | -84 920.00 |
DL TOTAL (I) | 2 316 088.00 | 2 441 008.00 | | 2 316 088.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94 136.00 | 45 589.00 | | 94 136.00 |
DW Advances and down payments received on current orders | 885.00 | 1 396.00 | | 885.00 |
DX Trade payables and related accounts | 8 499.00 | 140 033.00 | | 8 499.00 |
DY Tax and social security liabilities | 3 524.00 | 5 868.00 | | 3 524.00 |
EC TOTAL (IV) | 107 043.00 | 192 887.00 | | 107 043.00 |
EE Grand total (I to V) | 2 423 132.00 | 2 633 895.00 | | 2 423 132.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 724.00 | | 34 724.00 | 34 724.00 |
FJ Net sales | 34 724.00 | | 34 724.00 | 34 724.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 340.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 35 070.00 | |
FW Other purchases and external expenses | | | 39 145.00 | |
FX Taxes, duties, and similar payments | | | 7 456.00 | |
FY Salaries and Wages | | | 21 872.00 | |
FZ Social Security Contributions | | | 21 751.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 54 719.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 144 945.00 | |
GG - OPERATING RESULT (I - II) | | | -109 875.00 | |
GL Other interest and similar income | | | 25 555.00 | |
GP Total financial income (V) | | | 25 555.00 | |
GR Interest and similar expenses | | | 337.00 | |
GU Total financial expenses (VI) | | | 337.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 218.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -84 657.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 25.00 | | |
HD Total exceptional income (VII) | | 25.00 | | |
HE Exceptional expenses on management operations | 263.00 | 5 307.00 | | 263.00 |
HH Total exceptional expenses (VIII) | 263.00 | 5 307.00 | | 263.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -263.00 | -5 282.00 | | -263.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 625.00 | 56 092.00 | | 60 625.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 145 545.00 | 133 333.00 | | 145 545.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -84 920.00 | -77 241.00 | | -84 920.00 |
| |
| 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 | 1 629 195.00 | | 42 971.00 | 1 629 195.00 |
I3 DECREASES Total Financial Fixed Assets | | | 395 493.00 | |
I4 DECREASES Grand Total | | | 1 672 166.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 276 673.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 233 702.00 | | 42 971.00 | 1 233 702.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 395 493.00 | | | 395 493.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 562.00 | 54 719.00 | | 38 562.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 562.00 | 54 719.00 | | 38 562.00 |
| |
| 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 | 8 499.00 | 8 499.00 | | 8 499.00 |
8C Staff and Related Accounts | 293.00 | 293.00 | | 293.00 |
8D Social Security and Other Social Organizations | 1 825.00 | 1 825.00 | | 1 825.00 |
UT Other financial assets | 50.00 | 50.00 | | 50.00 |
VI Group and Associates | 94 136.00 | 94 136.00 | | 94 136.00 |
VM Income taxes | 300.00 | | | 300.00 |
VN Other taxes, similar payments | 26.00 | | | 26.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 405.00 | 1 405.00 | | 1 405.00 |
VS Prepaid expenses | 13 145.00 | | | 13 145.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 521.00 | 13 521.00 | | 13 521.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 158.00 | 106 158.00 | | 106 158.00 |
