| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 441 755.00 | 912 160.00 | 7 529 595.00 | 8 441 755.00 |
BJ TOTAL (I) | 8 441 755.00 | 912 160.00 | 7 529 595.00 | 8 441 755.00 |
BX Customers and related accounts | 46 037.00 | | 46 037.00 | 46 037.00 |
BZ Other receivables | 398 437.00 | | 398 437.00 | 398 437.00 |
CF Cash and cash equivalents | 355 685.00 | | 355 685.00 | 355 685.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 800 159.00 | | 800 159.00 | 800 159.00 |
CO Grand total (0 to V) | 9 241 914.00 | 912 160.00 | 8 329 754.00 | 9 241 914.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -340 253.00 | -224 763.00 | | -340 253.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -329 362.00 | -115 489.00 | | -329 362.00 |
DL TOTAL (I) | -669 614.00 | -340 252.00 | | -669 614.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 641 626.00 | 8 742 135.00 | | 8 641 626.00 |
DX Trade payables and related accounts | 200 459.00 | 2 133 163.00 | | 200 459.00 |
DY Tax and social security liabilities | 141 139.00 | 76 045.00 | | 141 139.00 |
EA Other liabilities | 16 143.00 | 13 210.00 | | 16 143.00 |
EC TOTAL (IV) | 8 999 367.00 | 10 964 553.00 | | 8 999 367.00 |
EE Grand total (I to V) | 8 329 754.00 | 10 624 302.00 | | 8 329 754.00 |
EG Accrued income and payables due within one year | 467 788.00 | 2 513 993.00 | | 467 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 697 685.00 | | 697 685.00 | 697 685.00 |
FJ Net sales | 697 685.00 | | 697 685.00 | 697 685.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 697 687.00 | |
FW Other purchases and external expenses | | | 127 965.00 | |
FX Taxes, duties, and similar payments | | | 68 697.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 422 088.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 618 751.00 | |
GG - OPERATING RESULT (I - II) | | | 78 936.00 | |
GR Interest and similar expenses | | | 426 579.00 | |
GU Total financial expenses (VI) | | | 426 579.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -426 579.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -347 643.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -18 281.00 | | | -18 281.00 |
HL TOTAL REVENUE (I + III + V + VII) | 697 687.00 | 773 339.00 | | 697 687.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 027 049.00 | 888 829.00 | | 1 027 049.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -329 362.00 | -115 489.00 | | -329 362.00 |
| |
| 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 | 8 441 755.00 | | | 8 441 755.00 |
I4 DECREASES Grand Total | | | 8 441 755.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 441 755.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 441 755.00 | | | 8 441 755.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 490 073.00 | 422 088.00 | | 490 073.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 490 073.00 | 422 088.00 | | 490 073.00 |
| |
| 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 | 200 459.00 | 200 459.00 | | 200 459.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 657 769.00 | 126 190.00 | | 8 657 769.00 |
UX Other trade receivables | 46 037.00 | 46 037.00 | | 46 037.00 |
VP Miscellaneous | 398 437.00 | 398 437.00 | | 398 437.00 |
VQ Other Taxes, Duties, and Similar Debts | 141 139.00 | 141 139.00 | | 141 139.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 444 474.00 | 444 474.00 | | 444 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 999 367.00 | 467 788.00 | | 8 999 367.00 |
