| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 570 243.00 | 879 232.00 | 691 011.00 | 1 570 243.00 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 1 570 743.00 | 879 232.00 | 691 511.00 | 1 570 743.00 |
BX Customers and related accounts | 84 427.00 | 37 500.00 | 46 927.00 | 84 427.00 |
BZ Other receivables | 20 767.00 | | 20 767.00 | 20 767.00 |
CF Cash and cash equivalents | 11 415.00 | | 11 415.00 | 11 415.00 |
CJ TOTAL (II) | 116 610.00 | 37 500.00 | 79 109.00 | 116 610.00 |
CO Grand total (0 to V) | 1 687 352.00 | 916 732.00 | 770 620.00 | 1 687 352.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 783 400.00 | 1 783 400.00 | | 1 783 400.00 |
DB Share, merger, contribution premiums, etc. | 89 020.00 | 89 020.00 | | 89 020.00 |
DH Retained earnings | -1 214 438.00 | -1 194 299.00 | | -1 214 438.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -67 143.00 | -20 139.00 | | -67 143.00 |
DL TOTAL (I) | 590 839.00 | 657 982.00 | | 590 839.00 |
DX Trade payables and related accounts | 165 710.00 | 92 887.00 | | 165 710.00 |
DY Tax and social security liabilities | 14 071.00 | 12 670.00 | | 14 071.00 |
EC TOTAL (IV) | 179 781.00 | 105 557.00 | | 179 781.00 |
EE Grand total (I to V) | 770 620.00 | 763 539.00 | | 770 620.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 904.00 | | 26 904.00 | 26 904.00 |
FJ Net sales | 26 904.00 | | 26 904.00 | 26 904.00 |
FR Total operating income (I) | | | 26 904.00 | |
FW Other purchases and external expenses | | | 87 972.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 6 000.00 | |
GF Total Operating Expenses (II) | | | 94 048.00 | |
GG - OPERATING RESULT (I - II) | | | -67 143.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -67 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 174 999.00 | | |
HH Total exceptional expenses (VIII) | | 174 999.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -174 999.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 904.00 | 192 153.00 | | 26 904.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 048.00 | 212 292.00 | | 94 048.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -67 143.00 | -20 139.00 | | -67 143.00 |
| |
| 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 | 1 570 743.00 | | | 1 570 743.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 570 743.00 | |
I4 DECREASES Grand Total | | | 1 570 743.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 570 743.00 | | | 1 570 743.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 879 232.00 | | | 879 232.00 |
6T Receivables | 31 500.00 | 6 000.00 | | 31 500.00 |
7B Total provisions for depreciation | 910 732.00 | 6 000.00 | | 910 732.00 |
7C Grand total | 910 732.00 | 6 000.00 | | 910 732.00 |
UE of which provisions and reversals: - Operating | | 6 000.00 | | |
| |
| 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 | 165 710.00 | 165 710.00 | | 165 710.00 |
UT Other financial assets | 500.00 | | 500.00 | 500.00 |
UX Other trade receivables | 39 427.00 | 39 427.00 | | 39 427.00 |
VA Doubtful or disputed receivables | 45 001.00 | 45 001.00 | | 45 001.00 |
VB VAT | 20 767.00 | 20 767.00 | | 20 767.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 695.00 | 105 195.00 | 500.00 | 105 695.00 |
VW VAT | 14 071.00 | 14 071.00 | | 14 071.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 179 781.00 | 179 781.00 | | 179 781.00 |
