| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 352 807.00 | 278 169.00 | 74 638.00 | 352 807.00 |
AR Technical installations, industrial equipment and tools | 679 551.00 | 679 551.00 | | 679 551.00 |
AT Other tangible assets | 18 473.00 | 18 473.00 | | 18 473.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 1 050 831.00 | 976 194.00 | 74 638.00 | 1 050 831.00 |
BX Customers and related accounts | 3 957.00 | | 3 957.00 | 3 957.00 |
BZ Other receivables | 38 979.00 | | 38 979.00 | 38 979.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 42 936.00 | | 42 936.00 | 42 936.00 |
CO Grand total (0 to V) | 1 093 767.00 | 976 194.00 | 117 574.00 | 1 093 767.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 1 078.00 | 1 078.00 | | 1 078.00 |
DH Retained earnings | -967 292.00 | -935 454.00 | | -967 292.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 184.00 | -31 838.00 | | -38 184.00 |
DL TOTAL (I) | -967 398.00 | -929 214.00 | | -967 398.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 077 000.00 | 1 103 600.00 | | 1 077 000.00 |
DX Trade payables and related accounts | 7 560.00 | 7 749.00 | | 7 560.00 |
DY Tax and social security liabilities | 412.00 | 7 405.00 | | 412.00 |
EC TOTAL (IV) | 1 084 972.00 | 1 118 754.00 | | 1 084 972.00 |
EE Grand total (I to V) | 117 574.00 | 189 541.00 | | 117 574.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 320.00 | |
FX Taxes, duties, and similar payments | | | 412.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 330.00 | |
GF Total Operating Expenses (II) | | | 26 062.00 | |
GG - OPERATING RESULT (I - II) | | | -26 062.00 | |
GR Interest and similar expenses | | | 12 123.00 | |
GU Total financial expenses (VI) | | | 12 123.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 123.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 185.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HB Exceptional income from capital transactions | | 2 011.00 | | |
HD Total exceptional income (VII) | 1.00 | 2 011.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | 2 011.00 | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 39 036.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 185.00 | 70 874.00 | | 38 185.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -38 184.00 | -31 838.00 | | -38 184.00 |
| |
| 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 | 1 050 831.00 | | | 1 050 831.00 |
I4 DECREASES Grand Total | | | 1 050 831.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 050 831.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 050 831.00 | | | 1 050 831.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 954 864.00 | 21 330.00 | | 954 864.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 954 864.00 | 21 330.00 | | 954 864.00 |
| |
| 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 | 7 560.00 | 7 560.00 | | 7 560.00 |
UX Other trade receivables | 3 957.00 | 3 957.00 | | 3 957.00 |
VB VAT | 1 053.00 | 1 053.00 | | 1 053.00 |
VC Group and associates | 37 926.00 | 37 926.00 | | 37 926.00 |
VI Group and Associates | 1 077 000.00 | 1 077 000.00 | | 1 077 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 412.00 | 412.00 | | 412.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 936.00 | 42 936.00 | | 42 936.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 084 972.00 | 1 084 972.00 | | 1 084 972.00 |
