| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 38 112.00 | 38 112.00 | | 38 112.00 |
AN Land | 65 079.00 | 65 079.00 | | 65 079.00 |
BJ TOTAL (I) | 103 192.00 | 103 192.00 | | 103 192.00 |
BL Raw materials, supplies | 76 861.00 | | 76 861.00 | 76 861.00 |
BZ Other receivables | 5 873.00 | | 5 873.00 | 5 873.00 |
CF Cash and cash equivalents | 176.00 | | 176.00 | 176.00 |
CH Prepaid expenses | 60 980.00 | | 60 980.00 | 60 980.00 |
CJ TOTAL (II) | 143 891.00 | | 143 891.00 | 143 891.00 |
CO Grand total (0 to V) | 247 082.00 | 103 192.00 | 143 891.00 | 247 082.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DH Retained earnings | -82 096.00 | | | -82 096.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 239.00 | | | -16 239.00 |
DL TOTAL (I) | -54 335.00 | | | -54 335.00 |
DP Provisions for Risks | 60 980.00 | | | 60 980.00 |
DQ Provisions for Expenses | 11 671.00 | | | 11 671.00 |
DR TOTAL (IV) | 72 651.00 | | | 72 651.00 |
DU Loans and Debts from Credit Institutions (3) | 10 045.00 | | | 10 045.00 |
DV Miscellaneous Loans and Financial Debts (4) | 104 553.00 | | | 104 553.00 |
DX Trade payables and related accounts | 10 077.00 | | | 10 077.00 |
DY Tax and social security liabilities | 900.00 | | | 900.00 |
EC TOTAL (IV) | 125 574.00 | | | 125 574.00 |
EE Grand total (I to V) | 143 891.00 | | | 143 891.00 |
EG Accrued income and payables due within one year | 125 574.00 | | | 125 574.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10 045.00 | | | 10 045.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FT Inventory change (goods) | | | 1 712.00 | |
FW Other purchases and external expenses | | | 9 190.00 | |
FX Taxes, duties, and similar payments | | | 3 110.00 | |
GF Total Operating Expenses (II) | | | 14 012.00 | |
GG - OPERATING RESULT (I - II) | | | -14 012.00 | |
GR Interest and similar expenses | | | 2 227.00 | |
GU Total financial expenses (VI) | | | 2 227.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 227.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 239.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 239.00 | | | 16 239.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 239.00 | | | -16 239.00 |
| |
| 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 | 103 192.00 | | | 103 192.00 |
I4 DECREASES Grand Total | | | 103 192.00 | |
IO DECREASES Total including other intangible assets | | | 38 112.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 65 079.00 | |
KD ACQUISITIONS Total including other intangible assets | 38 112.00 | | | 38 112.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 079.00 | | | 65 079.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 103 192.00 | | | 103 192.00 |
PE DEPRECIATION Total including other intangible assets | 38 112.00 | | | 38 112.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 079.00 | | | 65 079.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 72 651.00 | | | 72 651.00 |
7C Grand total | 72 651.00 | | | 72 651.00 |
| |
| 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 | 10 077.00 | 10 077.00 | | 10 077.00 |
VB VAT | 2 908.00 | | | 2 908.00 |
VG Loans with a maturity of up to one year at origin | 10 045.00 | 10 045.00 | | 10 045.00 |
VI Group and Associates | 104 553.00 | 104 553.00 | | 104 553.00 |
VN Other taxes, similar payments | 2 882.00 | | | 2 882.00 |
VQ Other Taxes, Duties, and Similar Debts | 900.00 | 900.00 | | 900.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 83.00 | | | 83.00 |
VS Prepaid expenses | 60 980.00 | | | 60 980.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 853.00 | 66 853.00 | | 66 853.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 125 574.00 | 125 574.00 | | 125 574.00 |
| |
| 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 | 3 110.00 | | | 3 110.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 134.00 | | | 8 134.00 |
ST Other accounts | 1 056.00 | | | 1 056.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 110.00 | | | 3 110.00 |
YZ Total deductible VAT on goods and services | 1 351.00 | | | 1 351.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 190.00 | | | 9 190.00 |
