| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 213 912.00 | | 213 912.00 | 213 912.00 |
AP Buildings | 784 150.00 | 175 187.00 | 608 963.00 | 784 150.00 |
AT Other tangible assets | 53 905.00 | 50 458.00 | 3 447.00 | 53 905.00 |
BJ TOTAL (I) | 1 051 968.00 | 225 646.00 | 826 322.00 | 1 051 968.00 |
BR Intermediate and finished products | 2 267 206.00 | | 2 267 206.00 | 2 267 206.00 |
BZ Other receivables | 192 822.00 | | 192 822.00 | 192 822.00 |
CF Cash and cash equivalents | 20 595.00 | | 20 595.00 | 20 595.00 |
CH Prepaid expenses | 548.00 | | 548.00 | 548.00 |
CJ TOTAL (II) | 2 481 171.00 | | 2 481 171.00 | 2 481 171.00 |
CO Grand total (0 to V) | 3 533 139.00 | 225 646.00 | 3 307 493.00 | 3 533 139.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -759 047.00 | -523 008.00 | | -759 047.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -222 157.00 | -236 039.00 | | -222 157.00 |
DL TOTAL (I) | -980 105.00 | -757 947.00 | | -980 105.00 |
DU Loans and Debts from Credit Institutions (3) | 1 403 362.00 | 1 489 009.00 | | 1 403 362.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 850 633.00 | 2 505 603.00 | | 2 850 633.00 |
DX Trade payables and related accounts | 20 471.00 | 22 005.00 | | 20 471.00 |
DY Tax and social security liabilities | 11 700.00 | 5 870.00 | | 11 700.00 |
EA Other liabilities | 1 432.00 | 2 238.00 | | 1 432.00 |
EC TOTAL (IV) | 4 287 598.00 | 4 024 725.00 | | 4 287 598.00 |
EE Grand total (I to V) | 3 307 493.00 | 3 266 777.00 | | 3 307 493.00 |
EG Accrued income and payables due within one year | 123 183.00 | 117 940.00 | | 123 183.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 33.00 | 53.00 | | 33.00 |
EI Including equity loans | 2 850 633.00 | | | 2 850 633.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 49 061.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 49 061.00 | |
FU Purchases of raw materials and other supplies | | | 49 061.00 | |
FW Other purchases and external expenses | | | 141 827.00 | |
FX Taxes, duties, and similar payments | | | 6 207.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 42 816.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 239 912.00 | |
GG - OPERATING RESULT (I - II) | | | -190 851.00 | |
GR Interest and similar expenses | | | 31 076.00 | |
GU Total financial expenses (VI) | | | 31 076.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -31 076.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -221 927.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 8 752.00 | | | 8 752.00 |
HD Total exceptional income (VII) | 8 752.00 | | | 8 752.00 |
HE Exceptional expenses on management operations | 8 982.00 | 1 608.00 | | 8 982.00 |
HH Total exceptional expenses (VIII) | 8 982.00 | 1 608.00 | | 8 982.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -230.00 | -1 608.00 | | -230.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 812.00 | 10 589.00 | | 57 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 279 970.00 | 246 628.00 | | 279 970.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -222 157.00 | -236 039.00 | | -222 157.00 |
| |
| 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 | 1 051 968.00 | | | 1 051 968.00 |
I4 DECREASES Grand Total | | | 1 051 968.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 051 968.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 051 968.00 | | | 1 051 968.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 182 829.00 | 42 816.00 | | 182 829.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 182 829.00 | 42 816.00 | | 182 829.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 5.00 | | | 5.00 |
| |
| 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 | 20 471.00 | 20 471.00 | | 20 471.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 432.00 | 1 432.00 | | 1 432.00 |
VB VAT | 186 189.00 | 186 189.00 | | 186 189.00 |
VG Loans with a maturity of up to one year at origin | 33.00 | 33.00 | | 33.00 |
VH Loans with a maturity of more than one year at origin | 1 403 328.00 | 89 547.00 | 369 591.00 | 1 403 328.00 |
VI Group and Associates | 2 850 633.00 | | 2 850 633.00 | 2 850 633.00 |
VK Loans repaid during the year | 85 489.00 | | | 85 489.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 811.00 | 4 811.00 | | 4 811.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 634.00 | 6 634.00 | | 6 634.00 |
VS Prepaid expenses | 548.00 | 548.00 | | 548.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 193 370.00 | 193 370.00 | | 193 370.00 |
VW VAT | 6 890.00 | 6 890.00 | | 6 890.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 287 598.00 | 123 183.00 | 3 220 225.00 | 4 287 598.00 |
