| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 82 953.00 | | 82 953.00 | 82 953.00 |
AP Buildings | 736 142.00 | 424 451.00 | 311 691.00 | 736 142.00 |
AR Technical installations, industrial equipment and tools | 17 920.00 | 17 920.00 | | 17 920.00 |
BF Loans | 5 000.00 | | 5 000.00 | 5 000.00 |
BH Other financial assets | 3 930.00 | | 3 930.00 | 3 930.00 |
BJ TOTAL (I) | 845 944.00 | 442 371.00 | 403 574.00 | 845 944.00 |
BT Goods | 11 838.00 | 11 838.00 | | 11 838.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 25 652.00 | | 25 652.00 | 25 652.00 |
CF Cash and cash equivalents | 3 288.00 | | 3 288.00 | 3 288.00 |
CJ TOTAL (II) | 40 778.00 | 11 838.00 | 28 940.00 | 40 778.00 |
CO Grand total (0 to V) | 886 723.00 | 454 209.00 | 432 514.00 | 886 723.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 108 354.00 | 108 354.00 | | 108 354.00 |
DH Retained earnings | -1 360 362.00 | -1 221 384.00 | | -1 360 362.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -428 836.00 | -138 978.00 | | -428 836.00 |
DL TOTAL (I) | 319 156.00 | 747 992.00 | | 319 156.00 |
DU Loans and Debts from Credit Institutions (3) | 203.00 | 130.00 | | 203.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 540.00 | 147 696.00 | | 64 540.00 |
DX Trade payables and related accounts | 16 804.00 | 55 312.00 | | 16 804.00 |
DY Tax and social security liabilities | 30 535.00 | 52 952.00 | | 30 535.00 |
EA Other liabilities | 1 276.00 | | | 1 276.00 |
EC TOTAL (IV) | 113 358.00 | 256 090.00 | | 113 358.00 |
EE Grand total (I to V) | 432 514.00 | 1 004 082.00 | | 432 514.00 |
EI Including equity loans | 64 540.00 | | | 64 540.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | -3 334.00 | |
FJ Net sales | | | -3 334.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | -3 328.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 36 488.00 | |
FX Taxes, duties, and similar payments | | | 48 812.00 | |
FY Salaries and Wages | | | 37 904.00 | |
FZ Social Security Contributions | | | 13 913.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 35 987.00 | |
GE Other Expenses | | | 173 620.00 | |
GF Total Operating Expenses (II) | | | 346 724.00 | |
GG - OPERATING RESULT (I - II) | | | -350 052.00 | |
GU Total financial expenses (VI) | | | 73.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -73.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -350 125.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 169 693.00 | 41 629.00 | | 169 693.00 |
HH Total exceptional expenses (VIII) | 248 404.00 | 7 613.00 | | 248 404.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -78 711.00 | 34 015.00 | | -78 711.00 |
HL TOTAL REVENUE (I + III + V + VII) | 166 365.00 | 61 633.00 | | 166 365.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 595 201.00 | 200 611.00 | | 595 201.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -428 836.00 | -138 978.00 | | -428 836.00 |
| |
| 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 | 1 195 844.00 | | 604.00 | 1 195 844.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 930.00 | |
I4 DECREASES Grand Total | | 350 504.00 | 845 944.00 | |
IY DECREASES Total Tangible Fixed Assets | | 350 504.00 | 837 014.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 187 518.00 | | | 1 187 518.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 327.00 | | 604.00 | 8 327.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 522 685.00 | 30 068.00 | 110 382.00 | 522 685.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 522 685.00 | 30 068.00 | 110 382.00 | 522 685.00 |
| |
| 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 | 16 804.00 | 16 804.00 | | 16 804.00 |
8D Social Security and Other Social Organizations | 30 535.00 | 30 535.00 | | 30 535.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 276.00 | 1 276.00 | | 1 276.00 |
UP Loans | 5 000.00 | | 5 000.00 | 5 000.00 |
UT Other financial assets | 3 930.00 | | 3 930.00 | 3 930.00 |
VG Loans with a maturity of up to one year at origin | 203.00 | 203.00 | | 203.00 |
VI Group and Associates | 64 540.00 | 64 540.00 | | 64 540.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 652.00 | 25 652.00 | | 25 652.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 582.00 | 25 652.00 | 8 930.00 | 34 582.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 358.00 | 113 358.00 | | 113 358.00 |
