| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 651 221.00 | | 5 651 221.00 | 5 651 221.00 |
BV Advances and down payments on orders | 208.00 | | 208.00 | 208.00 |
BX Customers and related accounts | 1 170.00 | | 1 170.00 | 1 170.00 |
BZ Other receivables | 3 316 624.00 | 3 314 345.00 | 2 279.00 | 3 316 624.00 |
CF Cash and cash equivalents | 115 416.00 | | 115 416.00 | 115 416.00 |
CJ TOTAL (II) | 3 433 418.00 | 3 314 345.00 | 119 073.00 | 3 433 418.00 |
CO Grand total (0 to V) | 9 084 639.00 | 3 314 345.00 | 5 770 294.00 | 9 084 639.00 |
CU Other investments | 5 651 221.00 | | 5 651 221.00 | 5 651 221.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 461 084.00 | 2 461 084.00 | | 2 461 084.00 |
DD Legal reserve (1) | 246 108.00 | 246 108.00 | | 246 108.00 |
DH Retained earnings | 2 864 753.00 | 2 889 623.00 | | 2 864 753.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 979.00 | -24 870.00 | | -9 979.00 |
DL TOTAL (I) | 5 561 967.00 | 5 571 945.00 | | 5 561 967.00 |
DX Trade payables and related accounts | 7 202.00 | 11 464.00 | | 7 202.00 |
EA Other liabilities | 201 125.00 | 203 522.00 | | 201 125.00 |
EC TOTAL (IV) | 208 327.00 | 214 986.00 | | 208 327.00 |
EE Grand total (I to V) | 5 770 294.00 | 5 786 931.00 | | 5 770 294.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2 360.00 | |
FR Total operating income (I) | | | 2 360.00 | |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FT Inventory change (goods) | | | 8.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 10 352.00 | |
FX Taxes, duties, and similar payments | | | 132.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 484.00 | |
GG - OPERATING RESULT (I - II) | | | -8 124.00 | |
GR Interest and similar expenses | | | 1 854.00 | |
GU Total financial expenses (VI) | | | 1 854.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 854.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 979.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 360.00 | 8 917.00 | | 2 360.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 339.00 | 33 787.00 | | 12 339.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 979.00 | -24 870.00 | | -9 979.00 |
| |
| 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 | 5 651 221.00 | | | 5 651 221.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 651 221.00 | |
I4 DECREASES Grand Total | | | 5 651 221.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 651 221.00 | | | 5 651 221.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 3 314 345.00 | | | 3 314 345.00 |
7C Grand total | 3 314 345.00 | | | 3 314 345.00 |
| |
| 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 | 7 202.00 | 7 202.00 | | 7 202.00 |
UX Other trade receivables | 1 170.00 | | | 1 170.00 |
VB VAT | 2 279.00 | | | 2 279.00 |
VC Group and associates | 3 314 345.00 | | | 3 314 345.00 |
VI Group and Associates | 201 125.00 | 201 125.00 | | 201 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 317 794.00 | 3 317 794.00 | | 3 317 794.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 208 327.00 | 208 327.00 | | 208 327.00 |
