| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 213 912.00 | | 213 912.00 | 213 912.00 |
AP Buildings | 784 150.00 | 110 839.00 | 673 312.00 | 784 150.00 |
AT Other tangible assets | 53 905.00 | 29 174.00 | 24 732.00 | 53 905.00 |
BJ TOTAL (I) | 1 051 968.00 | 140 013.00 | 911 955.00 | 1 051 968.00 |
BN Goods in progress | 2 207 578.00 | | 2 207 578.00 | 2 207 578.00 |
BT Goods | | | | |
BZ Other receivables | 123 401.00 | | 123 401.00 | 123 401.00 |
CF Cash and cash equivalents | 36 599.00 | | 36 599.00 | 36 599.00 |
CH Prepaid expenses | 1 138.00 | | 1 138.00 | 1 138.00 |
CJ TOTAL (II) | 2 368 715.00 | | 2 368 715.00 | 2 368 715.00 |
CO Grand total (0 to V) | 3 420 683.00 | 140 013.00 | 3 280 671.00 | 3 420 683.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -414 200.00 | -221 712.00 | | -414 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -108 809.00 | -192 487.00 | | -108 809.00 |
DL TOTAL (I) | -521 908.00 | -413 100.00 | | -521 908.00 |
DU Loans and Debts from Credit Institutions (3) | 1 572 739.00 | 1 841 759.00 | | 1 572 739.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 054 926.00 | 1 986 595.00 | | 2 054 926.00 |
DX Trade payables and related accounts | 168 752.00 | 228 382.00 | | 168 752.00 |
DY Tax and social security liabilities | 5 532.00 | 702.00 | | 5 532.00 |
EA Other liabilities | 630.00 | 493.00 | | 630.00 |
EC TOTAL (IV) | 3 802 579.00 | 4 057 932.00 | | 3 802 579.00 |
EE Grand total (I to V) | 3 280 671.00 | 3 644 832.00 | | 3 280 671.00 |
EG Accrued income and payables due within one year | 260 982.00 | 267 156.00 | | 260 982.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 28.00 | | | 28.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 083 333.00 | | 1 083 333.00 | 1 083 333.00 |
FJ Net sales | 1 083 333.00 | | 1 083 333.00 | 1 083 333.00 |
FM Inventory production | | | -87 092.00 | |
FQ Other income | | | 1 342.00 | |
FR Total operating income (I) | | | 997 583.00 | |
FT Inventory change (goods) | | | 134 000.00 | |
FU Purchases of raw materials and other supplies | | | 775 100.00 | |
FW Other purchases and external expenses | | | 138 510.00 | |
FX Taxes, duties, and similar payments | | | 4 154.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 42 816.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 094 581.00 | |
GG - OPERATING RESULT (I - II) | | | -96 998.00 | |
GR Interest and similar expenses | | | 11 811.00 | |
GU Total financial expenses (VI) | | | 11 811.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 811.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -108 809.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 1 273 079.00 | | |
HD Total exceptional income (VII) | | 1 273 079.00 | | |
HF Exceptional expenses on capital transactions | | 1 273 079.00 | | |
HH Total exceptional expenses (VIII) | | 1 273 079.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 997 583.00 | 3 567 758.00 | | 997 583.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 106 392.00 | 3 760 245.00 | | 1 106 392.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -108 809.00 | -192 487.00 | | -108 809.00 |
| |
| 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 | 1 051 968.00 | | | 1 051 968.00 |
I4 DECREASES Grand Total | | | 1 051 968.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 051 968.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 051 968.00 | | | 1 051 968.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 97 196.00 | 42 816.00 | | 97 196.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 97 196.00 | 42 816.00 | | 97 196.00 |
| |
| 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 | 168 752.00 | 168 752.00 | | 168 752.00 |
8K Other liabilities (including liabilities related to repo transactions) | 630.00 | 630.00 | | 630.00 |
VB VAT | 119 901.00 | 119 901.00 | | 119 901.00 |
VG Loans with a maturity of up to one year at origin | 28.00 | 28.00 | | 28.00 |
VH Loans with a maturity of more than one year at origin | 1 572 711.00 | 86 040.00 | 353 597.00 | 1 572 711.00 |
VI Group and Associates | 2 054 926.00 | | 2 054 926.00 | 2 054 926.00 |
VJ Loans taken out during the year | 457 167.00 | | | 457 167.00 |
VK Loans repaid during the year | 725 998.00 | | | 725 998.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 109.00 | 3 109.00 | | 3 109.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 500.00 | 3 500.00 | | 3 500.00 |
VS Prepaid expenses | 1 138.00 | 1 138.00 | | 1 138.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 124 539.00 | 124 539.00 | | 124 539.00 |
VW VAT | 2 423.00 | 2 423.00 | | 2 423.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 802 579.00 | 260 982.00 | 2 408 523.00 | 3 802 579.00 |
