| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 085.00 | | 2 085.00 | 2 085.00 |
AP Buildings | 216 644.00 | 216 644.00 | | 216 644.00 |
AR Technical installations, industrial equipment and tools | 384 300.00 | 384 300.00 | | 384 300.00 |
AT Other tangible assets | 5 000.00 | 5 000.00 | | 5 000.00 |
BJ TOTAL (I) | 608 029.00 | 605 944.00 | 2 085.00 | 608 029.00 |
BX Customers and related accounts | 63 316.00 | | 63 316.00 | 63 316.00 |
BZ Other receivables | 80 683.00 | | 80 683.00 | 80 683.00 |
CF Cash and cash equivalents | 222 209.00 | | 222 209.00 | 222 209.00 |
CJ TOTAL (II) | 366 207.00 | | 366 207.00 | 366 207.00 |
CO Grand total (0 to V) | 974 237.00 | 605 944.00 | 368 292.00 | 974 237.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 010.00 | 500 010.00 | | 500 010.00 |
DH Retained earnings | -184 897.00 | -191 766.00 | | -184 897.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -164 940.00 | 6 869.00 | | -164 940.00 |
DL TOTAL (I) | 150 173.00 | 315 113.00 | | 150 173.00 |
DX Trade payables and related accounts | 188 013.00 | 69 893.00 | | 188 013.00 |
DY Tax and social security liabilities | 30 106.00 | 8 769.00 | | 30 106.00 |
EC TOTAL (IV) | 218 119.00 | 78 662.00 | | 218 119.00 |
EE Grand total (I to V) | 368 292.00 | 393 775.00 | | 368 292.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 232 304.00 | | 232 304.00 | 232 304.00 |
FJ Net sales | 232 304.00 | | 232 304.00 | 232 304.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 232 309.00 | |
FW Other purchases and external expenses | | | 212 847.00 | |
FX Taxes, duties, and similar payments | | | 10 380.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 831.00 | |
GE Other Expenses | | | 70 882.00 | |
GF Total Operating Expenses (II) | | | 317 941.00 | |
GG - OPERATING RESULT (I - II) | | | -85 632.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -85 632.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 79 308.00 | | | 79 308.00 |
HH Total exceptional expenses (VIII) | 79 308.00 | | | 79 308.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -79 308.00 | | | -79 308.00 |
HL TOTAL REVENUE (I + III + V + VII) | 232 309.00 | 87 844.00 | | 232 309.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 397 249.00 | 80 975.00 | | 397 249.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -164 940.00 | 6 869.00 | | -164 940.00 |
| |
| 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 | 608 029.00 | | | 608 029.00 |
I4 DECREASES Grand Total | | | 608 029.00 | |
IO DECREASES Total including other intangible assets | | | 2 085.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 605 944.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 085.00 | | | 2 085.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 605 944.00 | | | 605 944.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 502 805.00 | 103 139.00 | | 502 805.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 502 805.00 | 103 139.00 | | 502 805.00 |
| |
| 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 | 188 013.00 | 188 013.00 | | 188 013.00 |
UX Other trade receivables | 63 316.00 | 63 316.00 | | 63 316.00 |
VB VAT | 57 140.00 | 57 140.00 | | 57 140.00 |
VC Group and associates | 23 543.00 | 23 543.00 | | 23 543.00 |
VQ Other Taxes, Duties, and Similar Debts | 19 500.00 | 19 500.00 | | 19 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 143 998.00 | 143 998.00 | | 143 998.00 |
VW VAT | 10 606.00 | 10 606.00 | | 10 606.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 218 119.00 | 218 119.00 | | 218 119.00 |
