| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 970 550.00 | 569 003.00 | 401 547.00 | 970 550.00 |
BJ TOTAL (I) | 970 550.00 | 569 003.00 | 401 547.00 | 970 550.00 |
BV Advances and down payments on orders | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 5 388.00 | | 5 388.00 | 5 388.00 |
CH Prepaid expenses | 378.00 | | 378.00 | 378.00 |
CJ TOTAL (II) | 5 916.00 | | 5 916.00 | 5 916.00 |
CO Grand total (0 to V) | 976 466.00 | 569 003.00 | 407 463.00 | 976 466.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 147.00 | | | 9 147.00 |
DD Legal reserve (1) | 589.00 | | | 589.00 |
DH Retained earnings | -158 826.00 | | | -158 826.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -638 497.00 | | | -638 497.00 |
DL TOTAL (I) | -787 587.00 | | | -787 587.00 |
DP Provisions for Risks | 600 000.00 | | | 600 000.00 |
DQ Provisions for Expenses | 92 835.00 | | | 92 835.00 |
DR TOTAL (IV) | 692 835.00 | | | 692 835.00 |
DU Loans and Debts from Credit Institutions (3) | 7.00 | | | 7.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 585.00 | | | 78 585.00 |
DX Trade payables and related accounts | 9 652.00 | | | 9 652.00 |
DY Tax and social security liabilities | 1 213.00 | | | 1 213.00 |
EA Other liabilities | 412 758.00 | | | 412 758.00 |
EC TOTAL (IV) | 502 215.00 | | | 502 215.00 |
EE Grand total (I to V) | 407 463.00 | | | 407 463.00 |
EG Accrued income and payables due within one year | 502 215.00 | | | 502 215.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7.00 | | | 7.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 709.00 | | 22 709.00 | 22 709.00 |
FJ Net sales | 22 709.00 | | 22 709.00 | 22 709.00 |
FR Total operating income (I) | | | 22 709.00 | |
FW Other purchases and external expenses | | | 40 004.00 | |
FX Taxes, duties, and similar payments | | | 5 685.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 047.00 | |
GF Total Operating Expenses (II) | | | 59 736.00 | |
GG - OPERATING RESULT (I - II) | | | -37 027.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 027.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 470.00 | | | 1 470.00 |
HG Exceptional depreciation and provisions | 600 000.00 | | | 600 000.00 |
HH Total exceptional expenses (VIII) | 601 470.00 | | | 601 470.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -601 470.00 | | | -601 470.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 709.00 | | | 22 709.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 662 206.00 | | | 662 206.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -638 497.00 | | | -638 497.00 |
| |
| 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 | 970 950.00 | | | 970 950.00 |
I4 DECREASES Grand Total | | | 970 950.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 970 950.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 970 950.00 | | | 970 950.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 554 957.00 | 14 047.00 | | 554 957.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 554 957.00 | 14 047.00 | | 554 957.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 92 835.00 | 600 000.00 | | 92 835.00 |
7C Grand total | 92 835.00 | 600 000.00 | | 92 835.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UJ - Exceptional | | 600 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 585.00 | 3 585.00 | | 3 585.00 |
8B Suppliers and Related Accounts | 9 652.00 | 9 652.00 | | 9 652.00 |
8K Other liabilities (including liabilities related to repo transactions) | 412 758.00 | 412 758.00 | | 412 758.00 |
VG Loans with a maturity of up to one year at origin | 7.00 | 7.00 | | 7.00 |
VI Group and Associates | 75 000.00 | 75 000.00 | | 75 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 213.00 | 1 213.00 | | 1 213.00 |
VS Prepaid expenses | 378.00 | 378.00 | | 378.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 378.00 | 378.00 | | 378.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 502 215.00 | 502 215.00 | | 502 215.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 5 685.00 | | | 5 685.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 20 118.00 | | | 20 118.00 |
ST Other accounts | 5 486.00 | | | 5 486.00 |
YT Subcontracting | 4 400.00 | | | 4 400.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 685.00 | | | 5 685.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 40 004.00 | | | 40 004.00 |
