| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 443 841.00 | 192 129.00 | 251 712.00 | 443 841.00 |
BJ TOTAL (I) | 443 841.00 | 192 129.00 | 251 712.00 | 443 841.00 |
BX Customers and related accounts | 18 585.00 | | 18 585.00 | 18 585.00 |
BZ Other receivables | 656.00 | | 656.00 | 656.00 |
CF Cash and cash equivalents | 11 974.00 | | 11 974.00 | 11 974.00 |
CJ TOTAL (II) | 31 215.00 | | 31 215.00 | 31 215.00 |
CO Grand total (0 to V) | 475 056.00 | 192 129.00 | 282 927.00 | 475 056.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10.00 | | | 10.00 |
DH Retained earnings | -80 747.00 | | | -80 747.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 738.00 | | | -27 738.00 |
DL TOTAL (I) | -108 475.00 | | | -108 475.00 |
DU Loans and Debts from Credit Institutions (3) | 188 366.00 | | | 188 366.00 |
DV Miscellaneous Loans and Financial Debts (4) | 170 756.00 | | | 170 756.00 |
DX Trade payables and related accounts | 5 208.00 | | | 5 208.00 |
DY Tax and social security liabilities | 4 262.00 | | | 4 262.00 |
EA Other liabilities | 802.00 | | | 802.00 |
EB Prepaid income (2) | 22 007.00 | | | 22 007.00 |
EC TOTAL (IV) | 391 402.00 | | | 391 402.00 |
EE Grand total (I to V) | 282 927.00 | | | 282 927.00 |
EG Accrued income and payables due within one year | 225 537.00 | | | 225 537.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 894.00 | | 66 894.00 | 66 894.00 |
FJ Net sales | 66 894.00 | | 66 894.00 | 66 894.00 |
FO Operating subsidies | | | 7 545.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 74 440.00 | |
FW Other purchases and external expenses | | | 4 300.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 88 768.00 | |
GF Total Operating Expenses (II) | | | 93 068.00 | |
GG - OPERATING RESULT (I - II) | | | -18 628.00 | |
GR Interest and similar expenses | | | 9 110.00 | |
GU Total financial expenses (VI) | | | 9 110.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 738.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 74 440.00 | | | 74 440.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 178.00 | | | 102 178.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 738.00 | | | -27 738.00 |
| |
| 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 | 443 841.00 | | | 443 841.00 |
I4 DECREASES Grand Total | | | 443 841.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 443 841.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 443 841.00 | | | 443 841.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 103 361.00 | 88 768.00 | | 103 361.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 103 361.00 | 88 768.00 | | 103 361.00 |
| |
| 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 | 37 727.00 | | 37 727.00 | 37 727.00 |
8B Suppliers and Related Accounts | 5 208.00 | 5 208.00 | | 5 208.00 |
8K Other liabilities (including liabilities related to repo transactions) | 802.00 | 802.00 | | 802.00 |
8L Deferred income | 22 007.00 | 22 007.00 | | 22 007.00 |
UX Other trade receivables | 18 585.00 | 18 585.00 | | 18 585.00 |
VB VAT | 408.00 | 408.00 | | 408.00 |
VH Loans with a maturity of more than one year at origin | 188 366.00 | 60 229.00 | 128 138.00 | 188 366.00 |
VI Group and Associates | 133 029.00 | 133 029.00 | | 133 029.00 |
VK Loans repaid during the year | 57 784.00 | | | 57 784.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 248.00 | 248.00 | | 248.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 241.00 | 19 241.00 | | 19 241.00 |
VW VAT | 4 262.00 | 4 262.00 | | 4 262.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 391 402.00 | 225 537.00 | 165 865.00 | 391 402.00 |
