| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 700.00 | 1 700.00 | | 1 700.00 |
BJ TOTAL (I) | 3 365 084.00 | 1 700.00 | 3 363 384.00 | 3 365 084.00 |
BZ Other receivables | 1 775.00 | | 1 775.00 | 1 775.00 |
CF Cash and cash equivalents | 44 113.00 | | 44 113.00 | 44 113.00 |
CJ TOTAL (II) | 45 888.00 | | 45 888.00 | 45 888.00 |
CO Grand total (0 to V) | 3 410 972.00 | 1 700.00 | 3 409 272.00 | 3 410 972.00 |
CU Other investments | 3 363 384.00 | | 3 363 384.00 | 3 363 384.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 907 500.00 | 907 500.00 | | 907 500.00 |
DB Share, merger, contribution premiums, etc. | 1 702 500.00 | 1 702 500.00 | | 1 702 500.00 |
DH Retained earnings | -786 694.00 | -693 634.00 | | -786 694.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -130 796.00 | -93 059.00 | | -130 796.00 |
DL TOTAL (I) | 1 692 510.00 | 1 823 306.00 | | 1 692 510.00 |
DP Provisions for Risks | 772 350.00 | 691 050.00 | | 772 350.00 |
DR TOTAL (IV) | 772 350.00 | 691 050.00 | | 772 350.00 |
DT Other Bond Issues | 721 000.00 | 721 000.00 | | 721 000.00 |
DU Loans and Debts from Credit Institutions (3) | 261.00 | 135.00 | | 261.00 |
DV Miscellaneous Loans and Financial Debts (4) | 206 720.00 | 85 406.00 | | 206 720.00 |
DX Trade payables and related accounts | 9 678.00 | 1 722.00 | | 9 678.00 |
DY Tax and social security liabilities | 6 754.00 | 105 785.00 | | 6 754.00 |
EC TOTAL (IV) | 944 412.00 | 914 048.00 | | 944 412.00 |
EE Grand total (I to V) | 3 409 272.00 | 3 428 404.00 | | 3 409 272.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 342 044.00 | | 342 044.00 | 342 044.00 |
FJ Net sales | 342 044.00 | | 342 044.00 | 342 044.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 339.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 355 389.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 81 160.00 | |
FX Taxes, duties, and similar payments | | | 3 219.00 | |
FY Salaries and Wages | | | 213 265.00 | |
FZ Social Security Contributions | | | 63 919.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 361 571.00 | |
GG - OPERATING RESULT (I - II) | | | -6 182.00 | |
GQ Financial allocations to depreciation and provisions | | | 81 300.00 | |
GR Interest and similar expenses | | | 43 314.00 | |
GU Total financial expenses (VI) | | | 124 614.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -124 614.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -130 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 355 389.00 | 347 417.00 | | 355 389.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 486 185.00 | 440 476.00 | | 486 185.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -130 796.00 | -93 059.00 | | -130 796.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 700.00 | | | 1 700.00 |
PE DEPRECIATION Total including other intangible assets | 1 700.00 | | | 1 700.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 691 050.00 | 81 300.00 | | 691 050.00 |
7C Grand total | 691 050.00 | 81 300.00 | | 691 050.00 |
| |
| 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 | 206 720.00 | 206 720.00 | | 206 720.00 |
8B Suppliers and Related Accounts | 9 678.00 | 9 678.00 | | 9 678.00 |
8D Social Security and Other Social Organizations | 6 754.00 | 6 754.00 | | 6 754.00 |
VG Loans with a maturity of up to one year at origin | 721 261.00 | 721 261.00 | | 721 261.00 |
VS Prepaid expenses | 1 775.00 | 1 775.00 | | 1 775.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 775.00 | 1 775.00 | | 1 775.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 944 412.00 | 944 412.00 | | 944 412.00 |
