| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 401.00 | | 2 401.00 | 2 401.00 |
AR Technical installations, industrial equipment and tools | 22 086.00 | 22 086.00 | | 22 086.00 |
AT Other tangible assets | 81 989.00 | 81 989.00 | | 81 989.00 |
BJ TOTAL (I) | 106 477.00 | 104 076.00 | 2 401.00 | 106 477.00 |
BX Customers and related accounts | 6 804.00 | 5 689.00 | 1 115.00 | 6 804.00 |
BZ Other receivables | 2 385.00 | | 2 385.00 | 2 385.00 |
CF Cash and cash equivalents | 552.00 | | 552.00 | 552.00 |
CH Prepaid expenses | 206.00 | | 206.00 | 206.00 |
CJ TOTAL (II) | 9 947.00 | 5 689.00 | 4 258.00 | 9 947.00 |
CO Grand total (0 to V) | 116 424.00 | 109 765.00 | 6 659.00 | 116 424.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | 7 623.00 | | 7 623.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 424.00 | 424.00 | | 424.00 |
DH Retained earnings | -6 020.00 | -4 825.00 | | -6 020.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 273.00 | -1 195.00 | | -1 273.00 |
DL TOTAL (I) | 1 516.00 | 2 789.00 | | 1 516.00 |
DX Trade payables and related accounts | 4 028.00 | 2 060.00 | | 4 028.00 |
DY Tax and social security liabilities | 1 115.00 | 1 115.00 | | 1 115.00 |
EC TOTAL (IV) | 5 143.00 | 3 175.00 | | 5 143.00 |
EE Grand total (I to V) | 6 659.00 | 5 964.00 | | 6 659.00 |
EG Accrued income and payables due within one year | 5 143.00 | 3 175.00 | | 5 143.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 421.00 | | 421.00 | 421.00 |
FJ Net sales | 421.00 | | 421.00 | 421.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 421.00 | |
FU Purchases of raw materials and other supplies | | | 199.00 | |
FW Other purchases and external expenses | | | 3 266.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 167.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 790.00 | |
GG - OPERATING RESULT (I - II) | | | -3 369.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 369.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 096.00 | 2 500.00 | | 2 096.00 |
HD Total exceptional income (VII) | 2 096.00 | 2 500.00 | | 2 096.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 096.00 | 2 500.00 | | 2 096.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 517.00 | 2 503.00 | | 2 517.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 790.00 | 3 698.00 | | 3 790.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 273.00 | -1 195.00 | | -1 273.00 |
| |
| 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 | 106 477.00 | | | 106 477.00 |
I4 DECREASES Grand Total | | | 106 477.00 | |
IO DECREASES Total including other intangible assets | | | 2 401.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 104 076.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 401.00 | | | 2 401.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 104 076.00 | | | 104 076.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 103 909.00 | 167.00 | | 103 909.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 103 909.00 | 167.00 | | 103 909.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 5 689.00 | | | 5 689.00 |
7B Total provisions for depreciation | 5 689.00 | | | 5 689.00 |
7C Grand total | 5 689.00 | | | 5 689.00 |
| |
| 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 | 4 028.00 | 4 028.00 | | 4 028.00 |
VA Doubtful or disputed receivables | 6 804.00 | 6 804.00 | | 6 804.00 |
VB VAT | 1 318.00 | 1 318.00 | | 1 318.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 067.00 | 1 067.00 | | 1 067.00 |
VS Prepaid expenses | 206.00 | 206.00 | | 206.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 396.00 | 9 396.00 | | 9 396.00 |
VW VAT | 1 115.00 | 1 115.00 | | 1 115.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 143.00 | 5 143.00 | | 5 143.00 |
