| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 200.00 | 2 319.00 | 881.00 | 3 200.00 |
AJ Other Intangible Assets | 1 274.00 | | 1 274.00 | 1 274.00 |
AT Other tangible assets | 274 678.00 | 14 330.00 | 260 349.00 | 274 678.00 |
AV Fixed assets in progress | 223 400.00 | | 223 400.00 | 223 400.00 |
BH Other financial assets | 10 750.00 | | 10 750.00 | 10 750.00 |
BJ TOTAL (I) | 513 302.00 | 16 649.00 | 496 653.00 | 513 302.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 50 991.00 | | 50 991.00 | 50 991.00 |
CD Marketable securities | 375 000.00 | | 375 000.00 | 375 000.00 |
CF Cash and cash equivalents | 49 077.00 | | 49 077.00 | 49 077.00 |
CJ TOTAL (II) | 475 069.00 | | 475 069.00 | 475 069.00 |
CO Grand total (0 to V) | 988 371.00 | 16 649.00 | 971 722.00 | 988 371.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -119 217.00 | -28 936.00 | | -119 217.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -86 244.00 | -90 282.00 | | -86 244.00 |
DL TOTAL (I) | -185 462.00 | -99 217.00 | | -185 462.00 |
DU Loans and Debts from Credit Institutions (3) | | -5 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 926 668.00 | 835 777.00 | | 926 668.00 |
DX Trade payables and related accounts | 230 090.00 | 268 426.00 | | 230 090.00 |
EA Other liabilities | 427.00 | 427.00 | | 427.00 |
EC TOTAL (IV) | 1 157 184.00 | 1 099 629.00 | | 1 157 184.00 |
EE Grand total (I to V) | 971 722.00 | 1 000 412.00 | | 971 722.00 |
EG Accrued income and payables due within one year | 1 157 104.00 | 1 099 629.00 | | 1 157 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 78 991.00 | |
FX Taxes, duties, and similar payments | | | 1 821.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 030.00 | |
GF Total Operating Expenses (II) | | | 85 842.00 | |
GG - OPERATING RESULT (I - II) | | | -85 842.00 | |
GR Interest and similar expenses | | | 351.00 | |
GU Total financial expenses (VI) | | | 351.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -351.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -86 192.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 52.00 | | | 52.00 |
HF Exceptional expenses on capital transactions | | 101.00 | | |
HH Total exceptional expenses (VIII) | 52.00 | 101.00 | | 52.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -52.00 | -101.00 | | -52.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 244.00 | 90 282.00 | | 86 244.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -86 244.00 | -90 282.00 | | -86 244.00 |
| |
| 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 | 511 479.00 | | 1 822.00 | 511 479.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 200.00 | | | 3 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 750.00 | |
I4 DECREASES Grand Total | | | 513 302.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 200.00 | |
IO DECREASES Total including other intangible assets | | | 1 274.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 498 078.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 274.00 | | | 1 274.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 496 255.00 | | 1 822.00 | 496 255.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 750.00 | | | 10 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 619.00 | 5 030.00 | | 11 619.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 252.00 | 1 067.00 | | 1 252.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 367.00 | 3 963.00 | | 10 367.00 |
| |
| 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 | 230 090.00 | 230 090.00 | | 230 090.00 |
8K Other liabilities (including liabilities related to repo transactions) | 427.00 | 427.00 | | 427.00 |
UT Other financial assets | 10 750.00 | 10 750.00 | | 10 750.00 |
VB VAT | 50 456.00 | 50 456.00 | | 50 456.00 |
VI Group and Associates | 926 668.00 | 926 668.00 | | 926 668.00 |
VJ Loans taken out during the year | 11 500.00 | | | 11 500.00 |
VK Loans repaid during the year | 6 500.00 | | | 6 500.00 |
VM Income taxes | 535.00 | 535.00 | | 535.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 741.00 | 61 741.00 | | 61 741.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 157 184.00 | 1 157 184.00 | | 1 157 184.00 |
