| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 43 112.00 | | 43 112.00 | 43 112.00 |
AP Buildings | 155 842.00 | 122 337.00 | 33 505.00 | 155 842.00 |
AR Technical installations, industrial equipment and tools | 23 338.00 | 21 487.00 | 1 850.00 | 23 338.00 |
BB Receivables related to investments | 587 650.00 | | 587 650.00 | 587 650.00 |
BD Other fixed assets | 545.00 | | 545.00 | 545.00 |
BJ TOTAL (I) | 811 487.00 | 143 824.00 | 667 663.00 | 811 487.00 |
BX Customers and related accounts | 12 580.00 | | 12 580.00 | 12 580.00 |
BZ Other receivables | 1 241.00 | | 1 241.00 | 1 241.00 |
CF Cash and cash equivalents | 280 999.00 | | 280 999.00 | 280 999.00 |
CJ TOTAL (II) | 294 821.00 | | 294 821.00 | 294 821.00 |
CO Grand total (0 to V) | 1 106 308.00 | 143 824.00 | 962 484.00 | 1 106 308.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 143 000.00 | 143 000.00 | | 143 000.00 |
DB Share, merger, contribution premiums, etc. | 4 554.00 | 4 554.00 | | 4 554.00 |
DD Legal reserve (1) | 1 162.00 | 1 162.00 | | 1 162.00 |
DG Other reserves | 117 195.00 | 117 195.00 | | 117 195.00 |
DH Retained earnings | 727 095.00 | 742 361.00 | | 727 095.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -41 448.00 | -15 266.00 | | -41 448.00 |
DL TOTAL (I) | 951 558.00 | 993 006.00 | | 951 558.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 500.00 | 6 000.00 | | 3 500.00 |
DX Trade payables and related accounts | 4 764.00 | 5 304.00 | | 4 764.00 |
DY Tax and social security liabilities | 2 662.00 | 1 924.00 | | 2 662.00 |
EC TOTAL (IV) | 10 926.00 | 13 228.00 | | 10 926.00 |
EE Grand total (I to V) | 962 484.00 | 1 006 234.00 | | 962 484.00 |
EG Accrued income and payables due within one year | 10 926.00 | 13 228.00 | | 10 926.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 291.00 | | 10 291.00 | 10 291.00 |
FJ Net sales | 10 291.00 | | 10 291.00 | 10 291.00 |
FR Total operating income (I) | | | 10 291.00 | |
FW Other purchases and external expenses | | | 4 102.00 | |
FX Taxes, duties, and similar payments | | | 4 704.00 | |
FY Salaries and Wages | | | 23 500.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 5 036.00 | |
GF Total Operating Expenses (II) | | | 37 341.00 | |
GG - OPERATING RESULT (I - II) | | | -27 050.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 048.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | 4 877.00 | | |
HB Exceptional income from capital transactions | | 4 671.00 | | |
HD Total exceptional income (VII) | | 4 671.00 | | |
HE Exceptional expenses on management operations | 14 400.00 | | | 14 400.00 |
HF Exceptional expenses on capital transactions | | 4 784.00 | | |
HH Total exceptional expenses (VIII) | 14 400.00 | 4 784.00 | | 14 400.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 400.00 | -112.00 | | -14 400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 294.00 | 14 494.00 | | 10 294.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 741.00 | 29 759.00 | | 51 741.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -41 448.00 | -15 266.00 | | -41 448.00 |
| |
| 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 | 895 437.00 | | | 895 437.00 |
I3 DECREASES Total Financial Fixed Assets | | 83 950.00 | 589 195.00 | |
I4 DECREASES Grand Total | | 83 950.00 | 811 487.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 222 292.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 222 292.00 | | | 222 292.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 673 145.00 | | | 673 145.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 138 788.00 | 5 036.00 | | 138 788.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 138 788.00 | 5 036.00 | | 138 788.00 |
| |
| 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 | 4 764.00 | 4 764.00 | | 4 764.00 |
UL Receivables related to investments | 587 650.00 | 70 000.00 | | 587 650.00 |
UX Other trade receivables | 12 580.00 | | | 12 580.00 |
VB VAT | 1 234.00 | | | 1 234.00 |
VI Group and Associates | 3 500.00 | 3 500.00 | | 3 500.00 |
VM Income taxes | 7.00 | | | 7.00 |
VQ Other Taxes, Duties, and Similar Debts | 564.00 | 564.00 | | 564.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 601 472.00 | 83 822.00 | 517 650.00 | 601 472.00 |
VW VAT | 2 097.00 | 2 097.00 | | 2 097.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 926.00 | 10 926.00 | | 10 926.00 |
