| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 200 268.00 | 1 086 742.00 | 113 526.00 | 1 200 268.00 |
AT Other tangible assets | 3 460.00 | 3 460.00 | | 3 460.00 |
BJ TOTAL (I) | 1 203 728.00 | 1 090 202.00 | 113 526.00 | 1 203 728.00 |
BZ Other receivables | 1 124.00 | | 1 124.00 | 1 124.00 |
CF Cash and cash equivalents | 46 122.00 | | 46 122.00 | 46 122.00 |
CH Prepaid expenses | 765.00 | | 765.00 | 765.00 |
CJ TOTAL (II) | 48 011.00 | | 48 011.00 | 48 011.00 |
CO Grand total (0 to V) | 1 251 740.00 | 1 090 202.00 | 161 538.00 | 1 251 740.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DE Statutory or contractual reserves | 30 074.00 | 30 074.00 | | 30 074.00 |
DH Retained earnings | -23 453.00 | 6 022.00 | | -23 453.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 375.00 | -29 475.00 | | -26 375.00 |
DL TOTAL (I) | 22 169.00 | 48 544.00 | | 22 169.00 |
DX Trade payables and related accounts | 4 793.00 | 7 711.00 | | 4 793.00 |
EA Other liabilities | 134 575.00 | 134 575.00 | | 134 575.00 |
EC TOTAL (IV) | 139 368.00 | 142 286.00 | | 139 368.00 |
EE Grand total (I to V) | 161 538.00 | 190 830.00 | | 161 538.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 11 768.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 283.00 | |
GE Other Expenses | | | 323.00 | |
GF Total Operating Expenses (II) | | | 26 375.00 | |
GG - OPERATING RESULT (I - II) | | | -26 375.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 375.00 | 29 476.00 | | 26 375.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 375.00 | -29 475.00 | | -26 375.00 |
| |
| 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 | 1 201 982.00 | | 1 746.00 | 1 201 982.00 |
I4 DECREASES Grand Total | | | 1 203 728.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 203 728.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 201 982.00 | | 1 746.00 | 1 201 982.00 |
| |
| 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 | 4 793.00 | 4 793.00 | | 4 793.00 |
VB VAT | 1 124.00 | 1 124.00 | | 1 124.00 |
VI Group and Associates | 134 575.00 | 134 575.00 | | 134 575.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 124.00 | 1 124.00 | | 1 124.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 368.00 | 139 368.00 | | 139 368.00 |
