| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 379 564.00 | 376 371.00 | 3 193.00 | 379 564.00 |
AR Technical installations, industrial equipment and tools | 8 155.00 | 7 464.00 | 691.00 | 8 155.00 |
AT Other tangible assets | 40 843.00 | 36 671.00 | 4 172.00 | 40 843.00 |
BJ TOTAL (I) | 428 563.00 | 420 506.00 | 8 057.00 | 428 563.00 |
BX Customers and related accounts | 95 257.00 | | 95 257.00 | 95 257.00 |
BZ Other receivables | 6 036.00 | | 6 036.00 | 6 036.00 |
CD Marketable securities | 83 384.00 | | 83 384.00 | 83 384.00 |
CF Cash and cash equivalents | 9 885.00 | | 9 885.00 | 9 885.00 |
CH Prepaid expenses | 750.00 | | 750.00 | 750.00 |
CJ TOTAL (II) | 195 313.00 | | 195 313.00 | 195 313.00 |
CO Grand total (0 to V) | 623 876.00 | 420 506.00 | 203 370.00 | 623 876.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | 35 000.00 | | 35 000.00 |
DD Legal reserve (1) | 3 500.00 | 3 500.00 | | 3 500.00 |
DG Other reserves | 105 928.00 | 105 928.00 | | 105 928.00 |
DH Retained earnings | -1 981.00 | 5 693.00 | | -1 981.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 543.00 | -7 674.00 | | -30 543.00 |
DL TOTAL (I) | 111 905.00 | 142 447.00 | | 111 905.00 |
DQ Provisions for Expenses | 55 000.00 | 55 000.00 | | 55 000.00 |
DR TOTAL (IV) | 55 000.00 | 55 000.00 | | 55 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 507.00 | 14 673.00 | | 8 507.00 |
DX Trade payables and related accounts | 8 983.00 | 14 841.00 | | 8 983.00 |
DY Tax and social security liabilities | 18 975.00 | 22 170.00 | | 18 975.00 |
EA Other liabilities | | 2 155.00 | | |
EC TOTAL (IV) | 36 465.00 | 53 840.00 | | 36 465.00 |
EE Grand total (I to V) | 203 370.00 | 251 287.00 | | 203 370.00 |
EG Accrued income and payables due within one year | 27 958.00 | 53 840.00 | | 27 958.00 |
EI Including equity loans | 8 507.00 | | | 8 507.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 941.00 | | 37 941.00 | 37 941.00 |
FJ Net sales | 37 941.00 | | 37 941.00 | 37 941.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 37 189.00 | |
FR Total operating income (I) | | | 75 130.00 | |
FW Other purchases and external expenses | | | 59 448.00 | |
FX Taxes, duties, and similar payments | | | 27 583.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 385.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 17 377.00 | |
GF Total Operating Expenses (II) | | | 106 793.00 | |
GG - OPERATING RESULT (I - II) | | | -31 663.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 663.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 159.00 | 45.00 | | 1 159.00 |
HD Total exceptional income (VII) | 1 159.00 | 45.00 | | 1 159.00 |
HE Exceptional expenses on management operations | 39.00 | | | 39.00 |
HH Total exceptional expenses (VIII) | 39.00 | | | 39.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 120.00 | 45.00 | | 1 120.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 290.00 | 120 655.00 | | 76 290.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 832.00 | 128 329.00 | | 106 832.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 543.00 | -7 674.00 | | -30 543.00 |
| |
| 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 | 428 563.00 | | | 428 563.00 |
I4 DECREASES Grand Total | | | 428 563.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 428 563.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 428 563.00 | | | 428 563.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 418 121.00 | 2 385.00 | | 418 121.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 418 121.00 | 2 385.00 | | 418 121.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 55 000.00 | | | 55 000.00 |
6T Receivables | 20 852.00 | | 20 852.00 | 20 852.00 |
7B Total provisions for depreciation | 20 852.00 | | 20 852.00 | 20 852.00 |
7C Grand total | 75 852.00 | | 20 852.00 | 75 852.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | | 20 852.00 | |
| |
| 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 | 8 507.00 | | 8 507.00 | 8 507.00 |
8B Suppliers and Related Accounts | 8 983.00 | 8 983.00 | | 8 983.00 |
UX Other trade receivables | 95 257.00 | 95 257.00 | | 95 257.00 |
VB VAT | 6 004.00 | 6 004.00 | | 6 004.00 |
VM Income taxes | 32.00 | 32.00 | | 32.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 099.00 | 3 099.00 | | 3 099.00 |
VS Prepaid expenses | 750.00 | 750.00 | | 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 102 043.00 | 102 043.00 | | 102 043.00 |
VW VAT | 15 876.00 | 15 876.00 | | 15 876.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 465.00 | 27 958.00 | 8 507.00 | 36 465.00 |
