| |
| 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 | 185 653.00 | 185 653.00 | | 185 653.00 |
BH Other financial assets | 255.00 | | 255.00 | 255.00 |
BJ TOTAL (I) | 185 908.00 | 185 653.00 | 255.00 | 185 908.00 |
BZ Other receivables | 2 672.00 | | 2 672.00 | 2 672.00 |
CF Cash and cash equivalents | 59 883.00 | | 59 883.00 | 59 883.00 |
CJ TOTAL (II) | 62 555.00 | | 62 555.00 | 62 555.00 |
CN Currency translation adjustments (V) | 51 434.00 | | 51 434.00 | 51 434.00 |
CO Grand total (0 to V) | 299 897.00 | 185 653.00 | 114 245.00 | 299 897.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -124 314.00 | | | -124 314.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 081.00 | -124 313.00 | | -29 081.00 |
DL TOTAL (I) | -103 395.00 | -74 314.00 | | -103 395.00 |
DP Provisions for Risks | 51 434.00 | 49 431.00 | | 51 434.00 |
DR TOTAL (IV) | 51 434.00 | 49 431.00 | | 51 434.00 |
DV Miscellaneous Loans and Financial Debts (4) | 158 507.00 | 114 480.00 | | 158 507.00 |
DX Trade payables and related accounts | 7 698.00 | 7 528.00 | | 7 698.00 |
EC TOTAL (IV) | 166 205.00 | 122 008.00 | | 166 205.00 |
EE Grand total (I to V) | 114 245.00 | 97 126.00 | | 114 245.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 31 003.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 31 003.00 | |
GG - OPERATING RESULT (I - II) | | | -31 003.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GN Positive exchange differences | | | 5 051.00 | |
GP Total financial income (V) | | | 54 483.00 | |
GQ Financial allocations to depreciation and provisions | | | 51 434.00 | |
GS Negative differences of foreign exchange | | | 1 127.00 | |
GU Total financial expenses (VI) | | | 52 561.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 922.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 081.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 483.00 | -49 344.00 | | 54 483.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 564.00 | 74 969.00 | | 83 564.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 081.00 | -124 313.00 | | -29 081.00 |
| |
| 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 | 185 908.00 | | | 185 908.00 |
I3 DECREASES Total Financial Fixed Assets | 255.00 | | | 255.00 |
I4 DECREASES Grand Total | 185 908.00 | | | 185 908.00 |
IY DECREASES Total Tangible Fixed Assets | 185 653.00 | | | 185 653.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 185 653.00 | | | 185 653.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 255.00 | | | 255.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 185 653.00 | | | 185 653.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 185 653.00 | | | 185 653.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 49 431.00 | 51 434.00 | 49 431.00 | 49 431.00 |
7C Grand total | 49 431.00 | 51 434.00 | 49 431.00 | 49 431.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UG - Financial | | 49 431.00 | | |
| |
| 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 | 7 698.00 | 7 698.00 | | 7 698.00 |
UT Other financial assets | 255.00 | | 255.00 | 255.00 |
VB VAT | 2 672.00 | 2 672.00 | | 2 672.00 |
VI Group and Associates | 158 507.00 | | 158 507.00 | 158 507.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 927.00 | 2 672.00 | 255.00 | 2 927.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 166 205.00 | 7 698.00 | 158 507.00 | 166 205.00 |
