| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 928.00 | 6 928.00 | | 6 928.00 |
BB Receivables related to investments | 385 175.00 | 200 000.00 | 185 175.00 | 385 175.00 |
BJ TOTAL (I) | 1 017 453.00 | 207 728.00 | 809 725.00 | 1 017 453.00 |
BV Advances and down payments on orders | 1 523.00 | | 1 523.00 | 1 523.00 |
BZ Other receivables | 365 007.00 | | 365 007.00 | 365 007.00 |
CH Prepaid expenses | 202.00 | | 202.00 | 202.00 |
CJ TOTAL (II) | 366 732.00 | | 366 732.00 | 366 732.00 |
CO Grand total (0 to V) | 1 384 185.00 | 207 728.00 | 1 176 456.00 | 1 384 185.00 |
CP Shares due in less than one year | 385 175.00 | | | 385 175.00 |
CU Other investments | 625 350.00 | 800.00 | 624 550.00 | 625 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 1 085 442.00 | 1 085 442.00 | | 1 085 442.00 |
DH Retained earnings | -86 579.00 | -97 401.00 | | -86 579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -283 804.00 | 10 822.00 | | -283 804.00 |
DL TOTAL (I) | 723 444.00 | 1 007 248.00 | | 723 444.00 |
DU Loans and Debts from Credit Institutions (3) | 174 178.00 | 28 584.00 | | 174 178.00 |
DV Miscellaneous Loans and Financial Debts (4) | 228 693.00 | 21 770.00 | | 228 693.00 |
DW Advances and down payments received on current orders | 30 131.00 | 16 969.00 | | 30 131.00 |
DX Trade payables and related accounts | 15 424.00 | 8 833.00 | | 15 424.00 |
DY Tax and social security liabilities | 4 585.00 | 4 874.00 | | 4 585.00 |
EC TOTAL (IV) | 453 012.00 | 81 028.00 | | 453 012.00 |
EE Grand total (I to V) | 1 176 456.00 | 1 088 276.00 | | 1 176 456.00 |
EG Accrued income and payables due within one year | 331 722.00 | 77 420.00 | | 331 722.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 25 488.00 | 13 697.00 | | 25 488.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 143 978.00 | | 143 978.00 | 143 978.00 |
FJ Net sales | 143 978.00 | | 143 978.00 | 143 978.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 143 979.00 | |
FW Other purchases and external expenses | | | 142 965.00 | |
FX Taxes, duties, and similar payments | | | 1 983.00 | |
FY Salaries and Wages | | | 2 372.00 | |
FZ Social Security Contributions | | | 744.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 148 074.00 | |
GG - OPERATING RESULT (I - II) | | | -4 094.00 | |
GL Other interest and similar income | | | 3 960.00 | |
GP Total financial income (V) | | | 3 960.00 | |
GR Interest and similar expenses | | | 284 915.00 | |
GU Total financial expenses (VI) | | | 284 915.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -280 954.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -285 049.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 245.00 | 8 883.00 | | 1 245.00 |
HD Total exceptional income (VII) | 1 245.00 | 8 883.00 | | 1 245.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 245.00 | 8 883.00 | | 1 245.00 |
HL TOTAL REVENUE (I + III + V + VII) | 149 185.00 | 198 478.00 | | 149 185.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 432 988.00 | 187 656.00 | | 432 988.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -283 804.00 | 10 822.00 | | -283 804.00 |
| |
| 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 | 1 002 968.00 | | 14 485.00 | 1 002 968.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 010 525.00 | |
I4 DECREASES Grand Total | | | 1 017 453.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 928.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 928.00 | | | 6 928.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 996 040.00 | | 14 485.00 | 996 040.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 928.00 | | | 6 928.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 928.00 | | | 6 928.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 2 000 000.00 | | | 2 000 000.00 |
7B Total provisions for depreciation | 200 800.00 | | | 200 800.00 |
7C Grand total | 200 800.00 | | | 200 800.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 15 424.00 | 15 424.00 | | 15 424.00 |
8D Social Security and Other Social Organizations | 60.00 | 60.00 | | 60.00 |
UL Receivables related to investments | 385 175.00 | 385 175.00 | | 385 175.00 |
VB VAT | 866.00 | | | 866.00 |
VC Group and associates | 340 732.00 | | | 340 732.00 |
VG Loans with a maturity of up to one year at origin | 26 262.00 | 26 262.00 | | 26 262.00 |
VH Loans with a maturity of more than one year at origin | 147 916.00 | 26 626.00 | 96 181.00 | 147 916.00 |
VI Group and Associates | 228 693.00 | 228 693.00 | | 228 693.00 |
VK Loans repaid during the year | 16 271.00 | | | 16 271.00 |
VM Income taxes | 23 408.00 | | | 23 408.00 |
VS Prepaid expenses | 202.00 | | | 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 750 383.00 | 750 383.00 | | 750 383.00 |
VW VAT | 4 525.00 | 4 525.00 | | 4 525.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 422 881.00 | 301 591.00 | 96 181.00 | 422 881.00 |
| |
| 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 | 873.00 | 902.00 | | 873.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 797.00 | 3 143.00 | | 2 797.00 |
ST Other accounts | 19 667.00 | 12 572.00 | | 19 667.00 |
XQ Rental, rental and co-ownership charges | 2 173.00 | 2 166.00 | | 2 173.00 |
YT Subcontracting | 118 328.00 | 159 796.00 | | 118 328.00 |
YW Business tax | 1 110.00 | 1 554.00 | | 1 110.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 983.00 | 2 456.00 | | 1 983.00 |
YY Amount of VAT collected | 4 942.00 | 5 393.00 | | 4 942.00 |
YZ Total deductible VAT on goods and services | 2 133.00 | 2 197.00 | | 2 133.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 142 965.00 | 177 676.00 | | 142 965.00 |
