| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 440.00 | 440.00 | | 440.00 |
AR Technical installations, industrial equipment and tools | 5 478.00 | 3 965.00 | 1 512.00 | 5 478.00 |
AT Other tangible assets | 165 011.00 | 155 515.00 | 9 497.00 | 165 011.00 |
BD Other fixed assets | 20 015.00 | | 20 015.00 | 20 015.00 |
BJ TOTAL (I) | 190 944.00 | 159 920.00 | 31 024.00 | 190 944.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 8 970.00 | | 8 970.00 | 8 970.00 |
CD Marketable securities | 3 539.00 | | 3 539.00 | 3 539.00 |
CF Cash and cash equivalents | 31 116.00 | | 31 116.00 | 31 116.00 |
CH Prepaid expenses | 125.00 | | 125.00 | 125.00 |
CJ TOTAL (II) | 43 750.00 | | 43 750.00 | 43 750.00 |
CO Grand total (0 to V) | 234 694.00 | 159 920.00 | 74 774.00 | 234 694.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 198 000.00 | 198 000.00 | | 198 000.00 |
DH Retained earnings | -172 460.00 | -181 547.00 | | -172 460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 036.00 | 9 087.00 | | -4 036.00 |
DL TOTAL (I) | 65 504.00 | 69 540.00 | | 65 504.00 |
DU Loans and Debts from Credit Institutions (3) | 4 361.00 | 12 144.00 | | 4 361.00 |
DV Miscellaneous Loans and Financial Debts (4) | 592.00 | 4 262.00 | | 592.00 |
DX Trade payables and related accounts | 3 817.00 | 4 148.00 | | 3 817.00 |
DY Tax and social security liabilities | 500.00 | 409.00 | | 500.00 |
EC TOTAL (IV) | 9 270.00 | 20 963.00 | | 9 270.00 |
EE Grand total (I to V) | 74 774.00 | 90 503.00 | | 74 774.00 |
EG Accrued income and payables due within one year | 9 270.00 | 19 228.00 | | 9 270.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 29.00 | 50.00 | | 29.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 639.00 | |
FR Total operating income (I) | | | 16 639.00 | |
FU Purchases of raw materials and other supplies | | | 981.00 | |
FW Other purchases and external expenses | | | 12 341.00 | |
FX Taxes, duties, and similar payments | | | 549.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 007.00 | |
GE Other Expenses | | | 1 434.00 | |
GF Total Operating Expenses (II) | | | 24 310.00 | |
GG - OPERATING RESULT (I - II) | | | -7 671.00 | |
GL Other interest and similar income | | | 147.00 | |
GP Total financial income (V) | | | 147.00 | |
GR Interest and similar expenses | | | 133.00 | |
GU Total financial expenses (VI) | | | 133.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 657.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 410.00 | | |
HB Exceptional income from capital transactions | 3 621.00 | 36 050.00 | | 3 621.00 |
HD Total exceptional income (VII) | 3 621.00 | 36 050.00 | | 3 621.00 |
HE Exceptional expenses on management operations | | 205.00 | | |
HH Total exceptional expenses (VIII) | | 205.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 621.00 | 35 845.00 | | 3 621.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 407.00 | 37 184.00 | | 20 407.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 443.00 | 28 097.00 | | 24 443.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 036.00 | 9 087.00 | | -4 036.00 |
| |
| 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 | 170 929.00 | | 20 015.00 | 170 929.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 015.00 | |
I4 DECREASES Grand Total | | | 190 944.00 | |
IO DECREASES Total including other intangible assets | | | 440.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 170 489.00 | |
KD ACQUISITIONS Total including other intangible assets | 440.00 | | | 440.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 170 489.00 | | | 170 489.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 20 015.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 150 913.00 | 9 007.00 | | 150 913.00 |
PE DEPRECIATION Total including other intangible assets | 440.00 | | | 440.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 150 473.00 | 9 007.00 | | 150 473.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 16 639.00 | | 16 639.00 | 16 639.00 |
7B Total provisions for depreciation | 16 639.00 | | 16 639.00 | 16 639.00 |
7C Grand total | 16 639.00 | | 16 639.00 | 16 639.00 |
UE of which provisions and reversals: - Operating | | | 16 639.00 | |
| |
| 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 | 3 817.00 | 3 817.00 | | 3 817.00 |
VB VAT | 1 882.00 | 1 882.00 | | 1 882.00 |
VG Loans with a maturity of up to one year at origin | 29.00 | 29.00 | | 29.00 |
VH Loans with a maturity of more than one year at origin | 4 332.00 | 4 332.00 | | 4 332.00 |
VI Group and Associates | 592.00 | 592.00 | | 592.00 |
VK Loans repaid during the year | 7 762.00 | | | 7 762.00 |
VQ Other Taxes, Duties, and Similar Debts | 413.00 | 413.00 | | 413.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 088.00 | 7 088.00 | | 7 088.00 |
VS Prepaid expenses | 125.00 | 125.00 | | 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 095.00 | 9 095.00 | | 9 095.00 |
VW VAT | 87.00 | 87.00 | | 87.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 270.00 | 9 270.00 | | 9 270.00 |
