| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 15 000.00 | | 15 000.00 | 15 000.00 |
AP Buildings | 85 000.00 | 33 630.00 | 51 370.00 | 85 000.00 |
AT Other tangible assets | 83 592.00 | 83 592.00 | | 83 592.00 |
BH Other financial assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 573 642.00 | 117 222.00 | 456 420.00 | 573 642.00 |
BN Goods in progress | 325 716.00 | 75 716.00 | 250 000.00 | 325 716.00 |
BZ Other receivables | 3 375.00 | | 3 375.00 | 3 375.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 17 174.00 | | 17 174.00 | 17 174.00 |
CJ TOTAL (II) | 346 265.00 | 75 716.00 | 270 549.00 | 346 265.00 |
CO Grand total (0 to V) | 919 906.00 | 192 938.00 | 726 969.00 | 919 906.00 |
CP Shares due in less than one year | 50.00 | | | 50.00 |
CU Other investments | 390 000.00 | | 390 000.00 | 390 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 200.00 | 1 500 200.00 | | 1 500 200.00 |
DH Retained earnings | -765 256.00 | -752 754.00 | | -765 256.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 875.00 | -12 503.00 | | -14 875.00 |
DL TOTAL (I) | 720 069.00 | 734 944.00 | | 720 069.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 354.00 | 4 428.00 | | 1 354.00 |
DX Trade payables and related accounts | 5 546.00 | | | 5 546.00 |
EC TOTAL (IV) | 6 900.00 | 4 428.00 | | 6 900.00 |
EE Grand total (I to V) | 726 969.00 | 739 372.00 | | 726 969.00 |
EG Accrued income and payables due within one year | 6 900.00 | 4 428.00 | | 6 900.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 7 500.00 | | 7 500.00 | 7 500.00 |
FG Production sold - services | 10 484.00 | | 10 484.00 | 10 484.00 |
FJ Net sales | 17 984.00 | | 17 984.00 | 17 984.00 |
FM Inventory production | | | -18 425.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 425.00 | |
FR Total operating income (I) | | | 9 984.00 | |
FW Other purchases and external expenses | | | 20 055.00 | |
FX Taxes, duties, and similar payments | | | 2 138.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 831.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 25 025.00 | |
GG - OPERATING RESULT (I - II) | | | -15 041.00 | |
GL Other interest and similar income | | | 166.00 | |
GP Total financial income (V) | | | 166.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 166.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 875.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 150.00 | 15 727.00 | | 10 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 025.00 | 28 229.00 | | 25 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 875.00 | -12 503.00 | | -14 875.00 |
| |
| 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 | 573 642.00 | | | 573 642.00 |
I3 DECREASES Total Financial Fixed Assets | | | 390 050.00 | |
I4 DECREASES Grand Total | | | 573 642.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 183 592.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 183 592.00 | | | 183 592.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 390 050.00 | | | 390 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 114 391.00 | 2 831.00 | | 114 391.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 114 391.00 | 2 831.00 | | 114 391.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 86 141.00 | | 10 425.00 | 86 141.00 |
7B Total provisions for depreciation | 86 141.00 | | 10 425.00 | 86 141.00 |
7C Grand total | 86 141.00 | | 10 425.00 | 86 141.00 |
UE of which provisions and reversals: - Operating | | | 10 425.00 | |
| |
| 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 | 850.00 | 850.00 | | 850.00 |
8B Suppliers and Related Accounts | 5 546.00 | 5 546.00 | | 5 546.00 |
UT Other financial assets | 50.00 | 50.00 | | 50.00 |
VB VAT | 3 375.00 | 3 375.00 | | 3 375.00 |
VI Group and Associates | 504.00 | 504.00 | | 504.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 425.00 | 3 425.00 | | 3 425.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 900.00 | 6 900.00 | | 6 900.00 |
| |
| 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 | 1 920.00 | -25 761.00 | | 1 920.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 563.00 | 16 323.00 | | 10 563.00 |
ST Other accounts | 6 817.00 | 4 120.00 | | 6 817.00 |
XQ Rental, rental and co-ownership charges | 2 676.00 | 651.00 | | 2 676.00 |
YT Subcontracting | | 180.00 | | |
YW Business tax | 218.00 | 249.00 | | 218.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 138.00 | -25 512.00 | | 2 138.00 |
YY Amount of VAT collected | | 962.00 | | |
YZ Total deductible VAT on goods and services | 875.00 | 3 339.00 | | 875.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 055.00 | 21 274.00 | | 20 055.00 |
