| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 710 870.00 | | 1 710 870.00 | 1 710 870.00 |
AR Technical installations, industrial equipment and tools | 2 179.00 | | 2 179.00 | 2 179.00 |
AT Other tangible assets | 254 748.00 | 15 260.00 | 239 488.00 | 254 748.00 |
BB Receivables related to investments | 400 000.00 | 400 000.00 | | 400 000.00 |
BH Other financial assets | 2 375.00 | | 2 375.00 | 2 375.00 |
BJ TOTAL (I) | 2 741 347.00 | 415 260.00 | 2 326 087.00 | 2 741 347.00 |
BZ Other receivables | 1 052 438.00 | | 1 052 438.00 | 1 052 438.00 |
CD Marketable securities | 3 047 241.00 | 217 175.00 | 2 830 066.00 | 3 047 241.00 |
CF Cash and cash equivalents | 60 873.00 | | 60 873.00 | 60 873.00 |
CH Prepaid expenses | 859.00 | | 859.00 | 859.00 |
CJ TOTAL (II) | 4 161 411.00 | 217 175.00 | 3 944 236.00 | 4 161 411.00 |
CO Grand total (0 to V) | 6 902 757.00 | 632 435.00 | 6 270 323.00 | 6 902 757.00 |
CU Other investments | 371 175.00 | | 371 175.00 | 371 175.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 122 700.00 | 1 122 700.00 | | 1 122 700.00 |
DD Legal reserve (1) | 112 270.00 | 112 270.00 | | 112 270.00 |
DH Retained earnings | 5 277 337.00 | 5 382 913.00 | | 5 277 337.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -399 379.00 | -105 576.00 | | -399 379.00 |
DL TOTAL (I) | 6 112 928.00 | 6 512 307.00 | | 6 112 928.00 |
DV Miscellaneous Loans and Financial Debts (4) | 149 291.00 | 204 107.00 | | 149 291.00 |
DX Trade payables and related accounts | 1 426.00 | 3 812.00 | | 1 426.00 |
DY Tax and social security liabilities | 6 677.00 | 28 542.00 | | 6 677.00 |
EC TOTAL (IV) | 157 394.00 | 236 461.00 | | 157 394.00 |
EE Grand total (I to V) | 6 270 323.00 | 6 748 768.00 | | 6 270 323.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 000.00 | | 24 000.00 | 24 000.00 |
FJ Net sales | 24 000.00 | | 24 000.00 | 24 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 127.00 | |
FQ Other income | | | 588.00 | |
FR Total operating income (I) | | | 29 715.00 | |
FW Other purchases and external expenses | | | 79 411.00 | |
FX Taxes, duties, and similar payments | | | 9 458.00 | |
FY Salaries and Wages | | | 120 000.00 | |
FZ Social Security Contributions | | | 60 275.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 054.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 272 198.00 | |
GG - OPERATING RESULT (I - II) | | | -242 483.00 | |
GL Other interest and similar income | | | 7 557.00 | |
GP Total financial income (V) | | | 61 995.00 | |
GQ Financial allocations to depreciation and provisions | | | 217 175.00 | |
GT Net expenses on sales of marketable securities | | | 565.00 | |
GU Total financial expenses (VI) | | | 217 741.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -155 746.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -398 229.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 850.00 | | | 850.00 |
HD Total exceptional income (VII) | 850.00 | | | 850.00 |
HF Exceptional expenses on capital transactions | 2 000.00 | | | 2 000.00 |
HH Total exceptional expenses (VIII) | 2 000.00 | | | 2 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 150.00 | | | -1 150.00 |
HL TOTAL REVENUE (I + III + V + VII) | 92 560.00 | 240 174.00 | | 92 560.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 491 938.00 | 345 750.00 | | 491 938.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -399 379.00 | -105 576.00 | | -399 379.00 |
HP References: Equipment leasing | 10 907.00 | 19 323.00 | | 10 907.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 206.00 | 3 054.00 | | 12 206.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 206.00 | 3 055.00 | | 12 206.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 400 000.00 | | | 400 000.00 |
6X Other provisions for depreciation | | 217 175.00 | | |
7B Total provisions for depreciation | 400 000.00 | 217 175.00 | | 400 000.00 |
7C Grand total | 400 000.00 | 217 175.00 | | 400 000.00 |
