| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | | | |
AP Buildings | 289 653.00 | 289 653.00 | | 289 653.00 |
AT Other tangible assets | 111 615.00 | 111 615.00 | | 111 615.00 |
BJ TOTAL (I) | 401 268.00 | 401 268.00 | | 401 268.00 |
BZ Other receivables | 1 246.00 | | 1 246.00 | 1 246.00 |
CF Cash and cash equivalents | 311 848.00 | | 311 848.00 | 311 848.00 |
CH Prepaid expenses | 8 640.00 | | 8 640.00 | 8 640.00 |
CJ TOTAL (II) | 321 733.00 | | 321 733.00 | 321 733.00 |
CO Grand total (0 to V) | 723 002.00 | 401 268.00 | 321 733.00 | 723 002.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 304 000.00 | 304 000.00 | | 304 000.00 |
DD Legal reserve (1) | 30 400.00 | 30 400.00 | | 30 400.00 |
DG Other reserves | 8 430.00 | 8 430.00 | | 8 430.00 |
DH Retained earnings | -10 535.00 | 25 310.00 | | -10 535.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 004.00 | -35 845.00 | | -17 004.00 |
DK Regulated provisions | | 2 156.00 | | |
DL TOTAL (I) | 315 292.00 | 334 452.00 | | 315 292.00 |
DX Trade payables and related accounts | 6 072.00 | 5 085.00 | | 6 072.00 |
DY Tax and social security liabilities | 369.00 | 406.00 | | 369.00 |
EC TOTAL (IV) | 6 441.00 | 5 491.00 | | 6 441.00 |
EE Grand total (I to V) | 321 733.00 | 339 943.00 | | 321 733.00 |
EG Accrued income and payables due within one year | 6 441.00 | 5 491.00 | | 6 441.00 |
| |
| 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 | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 736.00 | |
FX Taxes, duties, and similar payments | | | 12 197.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 227.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 19 160.00 | |
GG - OPERATING RESULT (I - II) | | | -19 160.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 160.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 2 156.00 | 3 329.00 | | 2 156.00 |
HD Total exceptional income (VII) | 2 156.00 | 3 329.00 | | 2 156.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 156.00 | 3 329.00 | | 2 156.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 156.00 | 3 617.00 | | 2 156.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 160.00 | 39 463.00 | | 19 160.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 004.00 | -35 845.00 | | -17 004.00 |
| |
| 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 | 401 268.00 | | | 401 268.00 |
I4 DECREASES Grand Total | | | 401 268.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 401 268.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 401 268.00 | | | 401 268.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 399 041.00 | 2 227.00 | | 399 041.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 399 041.00 | 2 227.00 | | 399 041.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 2 156.00 | | 2 156.00 | 2 156.00 |
7C Grand total | 2 156.00 | | 2 156.00 | 2 156.00 |
UJ - Exceptional | | | 2 156.00 | |
| |
| 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 | 6 072.00 | 6 072.00 | | 6 072.00 |
VB VAT | 1 246.00 | 1 246.00 | | 1 246.00 |
VS Prepaid expenses | 8 640.00 | 8 640.00 | | 8 640.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 886.00 | 9 886.00 | | 9 886.00 |
VW VAT | 369.00 | 369.00 | | 369.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 441.00 | 6 441.00 | | 6 441.00 |
