| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 775 761.00 | 154 656.00 | 621 105.00 | 775 761.00 |
AR Technical installations, industrial equipment and tools | 27 865.00 | 11 146.00 | 16 719.00 | 27 865.00 |
AT Other tangible assets | 144 408.00 | 34 678.00 | 109 730.00 | 144 408.00 |
BJ TOTAL (I) | 948 034.00 | 200 480.00 | 747 555.00 | 948 034.00 |
BX Customers and related accounts | 1 762.00 | | 1 762.00 | 1 762.00 |
BZ Other receivables | 90 201.00 | | 90 201.00 | 90 201.00 |
CF Cash and cash equivalents | 3 964.00 | | 3 964.00 | 3 964.00 |
CJ TOTAL (II) | 95 927.00 | | 95 927.00 | 95 927.00 |
CO Grand total (0 to V) | 1 043 961.00 | 200 480.00 | 843 482.00 | 1 043 961.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 956 760.00 | | | 956 760.00 |
DH Retained earnings | -110 046.00 | | | -110 046.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -110 371.00 | | | -110 371.00 |
DL TOTAL (I) | 736 343.00 | | | 736 343.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2.00 | | | 2.00 |
DX Trade payables and related accounts | 4 406.00 | | | 4 406.00 |
DY Tax and social security liabilities | 195.00 | | | 195.00 |
EA Other liabilities | 102 536.00 | | | 102 536.00 |
EC TOTAL (IV) | 107 139.00 | | | 107 139.00 |
EE Grand total (I to V) | 843 482.00 | | | 843 482.00 |
EG Accrued income and payables due within one year | 107 139.00 | | | 107 139.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 703.00 | | 4 703.00 | 4 703.00 |
FJ Net sales | 4 703.00 | | 4 703.00 | 4 703.00 |
FR Total operating income (I) | | | 4 703.00 | |
FW Other purchases and external expenses | | | 13 787.00 | |
FX Taxes, duties, and similar payments | | | 347.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 100 901.00 | |
GF Total Operating Expenses (II) | | | 115 034.00 | |
GG - OPERATING RESULT (I - II) | | | -110 331.00 | |
GR Interest and similar expenses | | | 40.00 | |
GU Total financial expenses (VI) | | | 40.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -110 371.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 703.00 | | | 4 703.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 074.00 | | | 115 074.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -110 371.00 | | | -110 371.00 |
| |
| 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 | 946 214.00 | | 1 820.00 | 946 214.00 |
I4 DECREASES Grand Total | | | 948 034.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 948 034.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 946 214.00 | | 1 820.00 | 946 214.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 99 579.00 | 100 901.00 | | 99 579.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 99 579.00 | 100 901.00 | | 99 579.00 |
| |
| 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 | 4 406.00 | 4 406.00 | | 4 406.00 |
8K Other liabilities (including liabilities related to repo transactions) | 102 536.00 | 102 536.00 | | 102 536.00 |
UX Other trade receivables | 1 762.00 | | | 1 762.00 |
VB VAT | 27 167.00 | | | 27 167.00 |
VI Group and Associates | 2.00 | 2.00 | | 2.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 63 033.00 | | | 63 033.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 963.00 | 91 963.00 | | 91 963.00 |
VW VAT | 195.00 | 195.00 | | 195.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 107 139.00 | 107 139.00 | | 107 139.00 |
