| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 900.00 | 900.00 | | 900.00 |
AP Buildings | 410 580.00 | 410 580.00 | | 410 580.00 |
AR Technical installations, industrial equipment and tools | 34 458.00 | 34 458.00 | | 34 458.00 |
AT Other tangible assets | 21 520.00 | 21 520.00 | | 21 520.00 |
BJ TOTAL (I) | 467 473.00 | 467 458.00 | 15.00 | 467 473.00 |
BX Customers and related accounts | 7 800.00 | | 7 800.00 | 7 800.00 |
BZ Other receivables | 1 465.00 | | 1 465.00 | 1 465.00 |
CF Cash and cash equivalents | 321.00 | | 321.00 | 321.00 |
CJ TOTAL (II) | 9 586.00 | | 9 586.00 | 9 586.00 |
CO Grand total (0 to V) | 477 058.00 | 467 458.00 | 9 601.00 | 477 058.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | -906.00 | -902.00 | | -906.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 525.00 | -4.00 | | -22 525.00 |
DL TOTAL (I) | 6 569.00 | 29 094.00 | | 6 569.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16.00 | 18 997.00 | | 16.00 |
EA Other liabilities | 3 016.00 | 4 016.00 | | 3 016.00 |
EC TOTAL (IV) | 3 032.00 | 23 014.00 | | 3 032.00 |
EE Grand total (I to V) | 9 601.00 | 52 107.00 | | 9 601.00 |
EG Accrued income and payables due within one year | 3 032.00 | 23 014.00 | | 3 032.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 55 068.00 | 55 068.00 | |
FJ Net sales | | 55 068.00 | 55 068.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 55 069.00 | |
FW Other purchases and external expenses | | | 21 629.00 | |
FX Taxes, duties, and similar payments | | | 3 141.00 | |
FZ Social Security Contributions | | | 946.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 51 876.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 77 594.00 | |
GG - OPERATING RESULT (I - II) | | | -22 525.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 525.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 946.00 | 911.00 | | 946.00 |
HB Exceptional income from capital transactions | | 37 950.00 | | |
HD Total exceptional income (VII) | | 37 950.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 37 950.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 55 069.00 | 81 822.00 | | 55 069.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 594.00 | 81 826.00 | | 77 594.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 525.00 | -4.00 | | -22 525.00 |
| |
| 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 | 467 473.00 | | | 467 473.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 467 473.00 | |
IO DECREASES Total including other intangible assets | | | 900.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 466 558.00 | |
KD ACQUISITIONS Total including other intangible assets | 900.00 | | | 900.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 466 558.00 | | | 466 558.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 415 582.00 | 51 876.00 | | 415 582.00 |
PE DEPRECIATION Total including other intangible assets | 681.00 | 219.00 | | 681.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 414 901.00 | 51 657.00 | | 414 901.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 3 016.00 | 3 016.00 | | 3 016.00 |
UX Other trade receivables | 7 800.00 | 7 800.00 | | 7 800.00 |
VB VAT | 1 465.00 | 1 465.00 | | 1 465.00 |
VI Group and Associates | 16.00 | 16.00 | | 16.00 |
VJ Loans taken out during the year | 318 643.00 | | | 318 643.00 |
VK Loans repaid during the year | 318 643.00 | | | 318 643.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 265.00 | 9 265.00 | | 9 265.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 032.00 | 3 032.00 | | 3 032.00 |
