| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 156.00 | 3 156.00 | | 3 156.00 |
AR Technical installations, industrial equipment and tools | 17 179.00 | 17 179.00 | | 17 179.00 |
BJ TOTAL (I) | 753 335.00 | 753 335.00 | | 753 335.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 6 109.00 | | 6 109.00 | 6 109.00 |
CJ TOTAL (II) | 6 109.00 | | 6 109.00 | 6 109.00 |
CO Grand total (0 to V) | 759 444.00 | 753 335.00 | 6 109.00 | 759 444.00 |
CU Other investments | 733 000.00 | 733 000.00 | | 733 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -2 323 457.00 | -2 310 539.00 | | -2 323 457.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 473.00 | -12 918.00 | | -23 473.00 |
DL TOTAL (I) | -2 309 930.00 | -2 286 457.00 | | -2 309 930.00 |
DP Provisions for Risks | 1 050 479.00 | 1 061 479.00 | | 1 050 479.00 |
DR TOTAL (IV) | 1 050 479.00 | 1 061 479.00 | | 1 050 479.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 250 844.00 | 1 223 827.00 | | 1 250 844.00 |
DX Trade payables and related accounts | 14 717.00 | 10 728.00 | | 14 717.00 |
DY Tax and social security liabilities | | 1 280.00 | | |
EC TOTAL (IV) | 1 265 561.00 | 1 235 834.00 | | 1 265 561.00 |
EE Grand total (I to V) | 6 109.00 | 10 856.00 | | 6 109.00 |
EG Accrued income and payables due within one year | 1 265 561.00 | 1 235 834.00 | | 1 265 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 22 039.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 22 164.00 | |
GG - OPERATING RESULT (I - II) | | | -22 164.00 | |
GR Interest and similar expenses | | | 12 309.00 | |
GU Total financial expenses (VI) | | | 12 309.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 309.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 473.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 11 000.00 | 9 000.00 | | 11 000.00 |
HD Total exceptional income (VII) | 11 000.00 | 9 000.00 | | 11 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 000.00 | 9 000.00 | | 11 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 000.00 | 15 402.00 | | 11 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 474.00 | 28 321.00 | | 34 474.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 473.00 | -12 918.00 | | -23 473.00 |
| |
| 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 | 772 633.00 | | | 772 633.00 |
I3 DECREASES Total Financial Fixed Assets | | | 733 000.00 | |
I4 DECREASES Grand Total | | 19 298.00 | 753 335.00 | |
IY DECREASES Total Tangible Fixed Assets | | 19 298.00 | 20 335.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 633.00 | | | 39 633.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 733 000.00 | | | 733 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 633.00 | | 19 298.00 | 39 633.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 633.00 | | 19 298.00 | 39 633.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 1 061 479.00 | | 11 000.00 | 1 061 479.00 |
7B Total provisions for depreciation | 733 000.00 | | | 733 000.00 |
7C Grand total | 1 794 479.00 | | 11 000.00 | 1 794 479.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | | 11 000.00 | |
| |
| 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 | 14 717.00 | 14 717.00 | | 14 717.00 |
VB VAT | 6 109.00 | | | 6 109.00 |
VI Group and Associates | 1 250 844.00 | 1 250 844.00 | | 1 250 844.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 109.00 | 6 109.00 | | 6 109.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 265 561.00 | 1 265 561.00 | | 1 265 561.00 |
