| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 16 000.00 | | 16 000.00 | 16 000.00 |
AR Technical installations, industrial equipment and tools | 37 430.00 | 6 542.00 | 30 888.00 | 37 430.00 |
BJ TOTAL (I) | 53 430.00 | 6 542.00 | 46 888.00 | 53 430.00 |
BZ Other receivables | 5 838.00 | | 5 838.00 | 5 838.00 |
CF Cash and cash equivalents | 6 193.00 | | 6 193.00 | 6 193.00 |
CJ TOTAL (II) | 12 031.00 | | 12 031.00 | 12 031.00 |
CO Grand total (0 to V) | 65 461.00 | 6 542.00 | 58 919.00 | 65 461.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | -1 656.00 | | | -1 656.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -81.00 | | | -81.00 |
DK Regulated provisions | 6 428.00 | | | 6 428.00 |
DL TOTAL (I) | 5 790.00 | | | 5 790.00 |
DU Loans and Debts from Credit Institutions (3) | 33 243.00 | | | 33 243.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 399.00 | | | 19 399.00 |
DX Trade payables and related accounts | 412.00 | | | 412.00 |
EA Other liabilities | 74.00 | | | 74.00 |
EC TOTAL (IV) | 53 128.00 | | | 53 128.00 |
EE Grand total (I to V) | 58 919.00 | | | 58 919.00 |
EG Accrued income and payables due within one year | 23 825.00 | | | 23 825.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 5 749.00 | | 5 749.00 | 5 749.00 |
FJ Net sales | 5 749.00 | | 5 749.00 | 5 749.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 5 750.00 | |
FW Other purchases and external expenses | | | 1 129.00 | |
FX Taxes, duties, and similar payments | | | 244.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 236.00 | |
GF Total Operating Expenses (II) | | | 3 609.00 | |
GG - OPERATING RESULT (I - II) | | | 2 141.00 | |
GR Interest and similar expenses | | | -902.00 | |
GU Total financial expenses (VI) | | | 802.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -802.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 338.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 420.00 | | | 1 420.00 |
HH Total exceptional expenses (VIII) | 1 420.00 | | | 1 420.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 420.00 | | | -1 420.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 750.00 | | | 5 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 831.00 | | | 5 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -81.00 | | | -81.00 |
| |
| 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 | 53 430.00 | | | 53 430.00 |
I4 DECREASES Grand Total | | | 53 430.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 53 430.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 430.00 | | | 53 430.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 305.00 | 2 236.00 | | 4 305.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 305.00 | 2 236.00 | | 4 305.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 008.00 | 1 420.00 | | 5 008.00 |
7C Grand total | 5 008.00 | 1 420.00 | | 5 008.00 |
UJ - Exceptional | | 1 420.00 | | |
| |
| 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 | 412.00 | 412.00 | | 412.00 |
8K Other liabilities (including liabilities related to repo transactions) | 74.00 | 74.00 | | 74.00 |
VB VAT | 184.00 | | | 184.00 |
VH Loans with a maturity of more than one year at origin | 33 243.00 | 3 941.00 | 13 957.00 | 33 243.00 |
VI Group and Associates | 19 399.00 | 19 399.00 | | 19 399.00 |
VK Loans repaid during the year | 3 210.00 | | | 3 210.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 654.00 | | | 5 654.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 838.00 | 5 838.00 | | 5 838.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 128.00 | 23 826.00 | 13 957.00 | 53 128.00 |
| |
| 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 | 102.00 | | | 102.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 50.00 | | | 50.00 |
ST Other accounts | 879.00 | | | 879.00 |
YU External personnel | 200.00 | | | 200.00 |
YW Business tax | 142.00 | | | 142.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 244.00 | | | 244.00 |
YZ Total deductible VAT on goods and services | 106.00 | | | 106.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 129.00 | | | 1 129.00 |
