| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 15 306.00 | | 15 306.00 | 15 306.00 |
CF Cash and cash equivalents | 5 545.00 | | 5 545.00 | 5 545.00 |
CJ TOTAL (II) | 20 851.00 | | 20 851.00 | 20 851.00 |
CO Grand total (0 to V) | 20 851.00 | | 20 851.00 | 20 851.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 573 470.00 | 4 573 470.00 | | 4 573 470.00 |
DD Legal reserve (1) | 16 316.00 | 16 316.00 | | 16 316.00 |
DE Statutory or contractual reserves | 310 005.00 | 310 005.00 | | 310 005.00 |
DH Retained earnings | -7 538 781.00 | -7 567 809.00 | | -7 538 781.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 147.00 | 29 028.00 | | 36 147.00 |
DL TOTAL (I) | -2 602 841.00 | -2 638 989.00 | | -2 602 841.00 |
DP Provisions for Risks | 14 706.00 | 21 237.00 | | 14 706.00 |
DR TOTAL (IV) | 14 706.00 | 21 237.00 | | 14 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 605 386.00 | 2 645 386.00 | | 2 605 386.00 |
DX Trade payables and related accounts | 3 600.00 | 3 600.00 | | 3 600.00 |
EC TOTAL (IV) | 2 608 987.00 | 2 648 987.00 | | 2 608 987.00 |
EE Grand total (I to V) | 20 851.00 | 31 235.00 | | 20 851.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 083.00 | | 37 083.00 | 37 083.00 |
FJ Net sales | 37 083.00 | | 37 083.00 | 37 083.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 531.00 | |
FR Total operating income (I) | | | 43 614.00 | |
FW Other purchases and external expenses | | | 5 075.00 | |
FX Taxes, duties, and similar payments | | | 2 449.00 | |
GF Total Operating Expenses (II) | | | 7 524.00 | |
GG - OPERATING RESULT (I - II) | | | 36 089.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 089.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 57.00 | | | 57.00 |
HD Total exceptional income (VII) | 57.00 | | | 57.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 57.00 | | | 57.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 672.00 | 36 912.00 | | 43 672.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 524.00 | 7 883.00 | | 7 524.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 147.00 | 29 028.00 | | 36 147.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 21 237.00 | | | 21 237.00 |
7C Grand total | 21 237.00 | | | 21 237.00 |
| |
| 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 | 2 605 387.00 | 2 605 387.00 | | 2 605 387.00 |
8B Suppliers and Related Accounts | 3 600.00 | 3 600.00 | | 3 600.00 |
8D Social Security and Other Social Organizations | 1.00 | 1.00 | | 1.00 |
VS Prepaid expenses | 15 306.00 | 15 306.00 | | 15 306.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 306.00 | 15 306.00 | | 15 306.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 608 987.00 | 2 608 987.00 | | 2 608 987.00 |
