| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 201.00 | 1 201.00 | | 1 201.00 |
AR Technical installations, industrial equipment and tools | 140 477.00 | 140 477.00 | | 140 477.00 |
AT Other tangible assets | 129 503.00 | 129 503.00 | | 129 503.00 |
BD Other fixed assets | 1 521.00 | | 1 521.00 | 1 521.00 |
BJ TOTAL (I) | 272 701.00 | 271 181.00 | 1 521.00 | 272 701.00 |
BX Customers and related accounts | 127 622.00 | 2 377.00 | 125 245.00 | 127 622.00 |
BZ Other receivables | 1 789.00 | | 1 789.00 | 1 789.00 |
CD Marketable securities | 5 586.00 | | 5 586.00 | 5 586.00 |
CF Cash and cash equivalents | 22 657.00 | | 22 657.00 | 22 657.00 |
CH Prepaid expenses | 320.00 | | 320.00 | 320.00 |
CJ TOTAL (II) | 157 973.00 | 2 377.00 | 155 596.00 | 157 973.00 |
CO Grand total (0 to V) | 430 675.00 | 273 558.00 | 157 117.00 | 430 675.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DG Other reserves | | 66 794.00 | | |
DH Retained earnings | -269.00 | | | -269.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 455.00 | -67 063.00 | | -1 455.00 |
DL TOTAL (I) | 6 663.00 | 8 118.00 | | 6 663.00 |
DV Miscellaneous Loans and Financial Debts (4) | 119 097.00 | 108 356.00 | | 119 097.00 |
DX Trade payables and related accounts | 10 516.00 | 11 908.00 | | 10 516.00 |
DY Tax and social security liabilities | 20 840.00 | 34 924.00 | | 20 840.00 |
EC TOTAL (IV) | 150 454.00 | 155 188.00 | | 150 454.00 |
EE Grand total (I to V) | 157 117.00 | 163 307.00 | | 157 117.00 |
EG Accrued income and payables due within one year | 150 454.00 | 155 188.00 | | 150 454.00 |
| |
| 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 | | | 394.00 | |
FR Total operating income (I) | | | 394.00 | |
FW Other purchases and external expenses | | | 7 521.00 | |
FX Taxes, duties, and similar payments | | | 775.00 | |
FY Salaries and Wages | | | -46.00 | |
FZ Social Security Contributions | | | -6 208.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 648.00 | |
GF Total Operating Expenses (II) | | | 6 690.00 | |
GG - OPERATING RESULT (I - II) | | | -6 296.00 | |
GK Income from other securities and fixed asset receivables | | | 23.00 | |
GL Other interest and similar income | | | 387.00 | |
GP Total financial income (V) | | | 410.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 410.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 886.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | -6 208.00 | 16 023.00 | | -6 208.00 |
HA Exceptional income from management transactions | 3 299.00 | | | 3 299.00 |
HB Exceptional income from capital transactions | 10 000.00 | 417.00 | | 10 000.00 |
HD Total exceptional income (VII) | 13 299.00 | 417.00 | | 13 299.00 |
HE Exceptional expenses on management operations | 8 868.00 | 188.00 | | 8 868.00 |
HF Exceptional expenses on capital transactions | | 758.00 | | |
HH Total exceptional expenses (VIII) | 8 868.00 | 945.00 | | 8 868.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 431.00 | -529.00 | | 4 431.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 103.00 | 1 107.00 | | 14 103.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 558.00 | 68 170.00 | | 15 558.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 455.00 | -67 063.00 | | -1 455.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 319 890.00 | 4 648.00 | 53 357.00 | 319 890.00 |
PE DEPRECIATION Total including other intangible assets | 1 201.00 | | | 1 201.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 318 689.00 | 4 648.00 | 53 357.00 | 318 689.00 |
| |
| 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 | 10 516.00 | 10 516.00 | | 10 516.00 |
8K Other liabilities (including liabilities related to repo transactions) | 119 097.00 | 119 097.00 | | 119 097.00 |
VQ Other Taxes, Duties, and Similar Debts | 20 840.00 | 20 840.00 | | 20 840.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 150 454.00 | 150 454.00 | | 150 454.00 |
