| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 3 511.00 | 3 511.00 | | 3 511.00 |
AP Buildings | 1 067 500.00 | 323 749.00 | 743 751.00 | 1 067 500.00 |
AR Technical installations, industrial equipment and tools | 5 320.00 | 5 320.00 | | 5 320.00 |
AT Other tangible assets | 2 305.00 | 2 305.00 | | 2 305.00 |
BJ TOTAL (I) | 1 078 636.00 | 334 885.00 | 743 751.00 | 1 078 636.00 |
BL Raw materials, supplies | | | | |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 54 000.00 | | 54 000.00 | 54 000.00 |
BZ Other receivables | 245 334.00 | | 245 334.00 | 245 334.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 299 334.00 | | 299 334.00 | 299 334.00 |
CO Grand total (0 to V) | 1 377 970.00 | 334 885.00 | 1 043 085.00 | 1 377 970.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 537 000.00 | 537 000.00 | | 537 000.00 |
DD Legal reserve (1) | 35 740.00 | 35 740.00 | | 35 740.00 |
DG Other reserves | 679 056.00 | 679 056.00 | | 679 056.00 |
DH Retained earnings | -184 297.00 | | | -184 297.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -153 892.00 | -184 297.00 | | -153 892.00 |
DL TOTAL (I) | 913 608.00 | 1 067 499.00 | | 913 608.00 |
DU Loans and Debts from Credit Institutions (3) | 141.00 | | | 141.00 |
DX Trade payables and related accounts | 54 496.00 | 77 626.00 | | 54 496.00 |
DY Tax and social security liabilities | 74 840.00 | 135 400.00 | | 74 840.00 |
EA Other liabilities | | 78 959.00 | | |
EC TOTAL (IV) | 129 477.00 | 291 985.00 | | 129 477.00 |
EE Grand total (I to V) | 1 043 085.00 | 1 359 484.00 | | 1 043 085.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 180 000.00 | | 180 000.00 | 180 000.00 |
FJ Net sales | 180 000.00 | | 180 000.00 | 180 000.00 |
FQ Other income | | | 254.00 | |
FR Total operating income (I) | | | 180 254.00 | |
FS Purchases of goods (including customs duties) | | | 14 735.00 | |
FT Inventory change (goods) | | | | |
FV Inventory change (raw materials and supplies) | | | 2 527.00 | |
FW Other purchases and external expenses | | | 118 948.00 | |
FX Taxes, duties, and similar payments | | | 83 044.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 106 699.00 | |
GE Other Expenses | | | 106.00 | |
GF Total Operating Expenses (II) | | | 326 059.00 | |
GG - OPERATING RESULT (I - II) | | | -145 805.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 82.00 | |
GU Total financial expenses (VI) | | | 82.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -82.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -145 887.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 7 846.00 | | | 7 846.00 |
HG Exceptional depreciation and provisions | 159.00 | | | 159.00 |
HH Total exceptional expenses (VIII) | 8 005.00 | | | 8 005.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 005.00 | | | -8 005.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 254.00 | 180 167.00 | | 180 254.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 334 145.00 | 364 464.00 | | 334 145.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -153 892.00 | -184 297.00 | | -153 892.00 |
| |
| 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 | 1 079 119.00 | | | 1 079 119.00 |
I4 DECREASES Grand Total | | 483.00 | 1 078 636.00 | |
IO DECREASES Total including other intangible assets | | | 3 511.00 | |
IY DECREASES Total Tangible Fixed Assets | | 483.00 | 1 075 125.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 511.00 | | | 3 511.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 075 608.00 | | | 1 075 608.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 228 510.00 | 106 858.00 | 483.00 | 228 510.00 |
PE DEPRECIATION Total including other intangible assets | 3 511.00 | | | 3 511.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 224 999.00 | 106 858.00 | 483.00 | 224 999.00 |
| |
| 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 | 54 496.00 | 54 496.00 | | 54 496.00 |
UX Other trade receivables | 54 000.00 | | | 54 000.00 |
VB VAT | 7 750.00 | | | 7 750.00 |
VC Group and associates | 211 230.00 | | | 211 230.00 |
VG Loans with a maturity of up to one year at origin | 141.00 | 141.00 | | 141.00 |
VP Miscellaneous | 26 354.00 | | | 26 354.00 |
VQ Other Taxes, Duties, and Similar Debts | 70 000.00 | 70 000.00 | | 70 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 299 334.00 | 299 334.00 | | 299 334.00 |
VW VAT | 4 840.00 | 4 840.00 | | 4 840.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 129 477.00 | 129 477.00 | | 129 477.00 |
