| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 264.00 | | 264.00 | 264.00 |
BJ TOTAL (I) | 7 788 770.00 | 3 600 000.00 | 4 188 770.00 | 7 788 770.00 |
BV Advances and down payments on orders | 3 600.00 | | 3 600.00 | 3 600.00 |
BX Customers and related accounts | 208 941.00 | | 208 941.00 | 208 941.00 |
BZ Other receivables | 9 962.00 | | 9 962.00 | 9 962.00 |
CF Cash and cash equivalents | 31 054.00 | | 31 054.00 | 31 054.00 |
CH Prepaid expenses | 123 875.00 | | 123 875.00 | 123 875.00 |
CJ TOTAL (II) | 377 431.00 | | 377 431.00 | 377 431.00 |
CO Grand total (0 to V) | 8 166 201.00 | 3 600 000.00 | 4 566 201.00 | 8 166 201.00 |
CU Other investments | 7 788 506.00 | 3 600 000.00 | 4 188 506.00 | 7 788 506.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | -3 219 789.00 | -3 227 862.00 | | -3 219 789.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 464 131.00 | 8 073.00 | | 464 131.00 |
DK Regulated provisions | 74 420.00 | 46 718.00 | | 74 420.00 |
DL TOTAL (I) | -2 481 238.00 | -2 973 071.00 | | -2 481 238.00 |
DM Proceeds from equity securities issues | 1 900 000.00 | 1 900 000.00 | | 1 900 000.00 |
DO TOTAL (II) | 1 900 000.00 | 1 900 000.00 | | 1 900 000.00 |
DU Loans and Debts from Credit Institutions (3) | 5 001 129.00 | 5 049 199.00 | | 5 001 129.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 829.00 | | |
DX Trade payables and related accounts | 63 370.00 | 110 358.00 | | 63 370.00 |
DY Tax and social security liabilities | 82 941.00 | 60 723.00 | | 82 941.00 |
EC TOTAL (IV) | 5 147 440.00 | 5 223 109.00 | | 5 147 440.00 |
EE Grand total (I to V) | 4 566 201.00 | 4 150 038.00 | | 4 566 201.00 |
EG Accrued income and payables due within one year | 698 563.00 | | | 698 563.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 634 858.00 | | 634 858.00 | 634 858.00 |
FJ Net sales | 634 858.00 | | 634 858.00 | 634 858.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 142.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 642 007.00 | |
FW Other purchases and external expenses | | | 299 840.00 | |
FX Taxes, duties, and similar payments | | | 2 287.00 | |
FY Salaries and Wages | | | 89 788.00 | |
FZ Social Security Contributions | | | 39 896.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 431 821.00 | |
GG - OPERATING RESULT (I - II) | | | 210 186.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 460 000.00 | |
GP Total financial income (V) | | | 460 000.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 175 562.00 | |
GU Total financial expenses (VI) | | | 175 582.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 284 418.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 494 604.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 142.00 | | | 7 142.00 |
HA Exceptional income from management transactions | 6 468.00 | 171 249.00 | | 6 468.00 |
HD Total exceptional income (VII) | 6 468.00 | 171 249.00 | | 6 468.00 |
HE Exceptional expenses on management operations | 9 239.00 | 178 550.00 | | 9 239.00 |
HG Exceptional depreciation and provisions | 27 701.00 | 27 701.00 | | 27 701.00 |
HH Total exceptional expenses (VIII) | 36 941.00 | 206 252.00 | | 36 941.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30 473.00 | -35 003.00 | | -30 473.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 108 475.00 | 1 247 581.00 | | 1 108 475.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 644 344.00 | 1 239 508.00 | | 644 344.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 464 131.00 | 8 073.00 | | 464 131.00 |
| |
| 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 | 7 788 770.00 | | | 7 788 770.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 788 770.00 | |
I4 DECREASES Grand Total | | | 7 788 770.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 788 770.00 | | | 7 788 770.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 46 718.00 | 27 701.00 | | 46 718.00 |
7B Total provisions for depreciation | 4 060 000.00 | | 460 000.00 | 4 060 000.00 |
7C Grand total | 4 106 718.00 | 27 701.00 | 460 000.00 | 4 106 718.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 63 370.00 | 63 370.00 | | 63 370.00 |
8C Staff and Related Accounts | 20 077.00 | 20 077.00 | | 20 077.00 |
8D Social Security and Other Social Organizations | 22 672.00 | 22 672.00 | | 22 672.00 |
UT Other financial assets | 264.00 | | 264.00 | 264.00 |
UX Other trade receivables | 208 941.00 | 208 941.00 | | 208 941.00 |
VB VAT | 9 962.00 | 9 962.00 | | 9 962.00 |
VH Loans with a maturity of more than one year at origin | 5 001 129.00 | 552 253.00 | 2 353 710.00 | 5 001 129.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 124.00 | 1 124.00 | | 1 124.00 |
VS Prepaid expenses | 123 875.00 | 123 875.00 | | 123 875.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 343 041.00 | 342 777.00 | 264.00 | 343 041.00 |
VW VAT | 39 068.00 | 39 068.00 | | 39 068.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 147 440.00 | 698 563.00 | 2 353 710.00 | 5 147 440.00 |
