| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 000.00 | | 8 000.00 | 8 000.00 |
AP Buildings | 350 000.00 | 120 233.00 | 229 767.00 | 350 000.00 |
AR Technical installations, industrial equipment and tools | 42 119.00 | 40 690.00 | 1 429.00 | 42 119.00 |
AT Other tangible assets | 3 618.00 | 1 859.00 | 1 759.00 | 3 618.00 |
BJ TOTAL (I) | 403 737.00 | 162 782.00 | 240 955.00 | 403 737.00 |
BX Customers and related accounts | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 1 825.00 | | 1 825.00 | 1 825.00 |
CF Cash and cash equivalents | 267.00 | | 267.00 | 267.00 |
CH Prepaid expenses | 1.00 | | 1.00 | 1.00 |
CJ TOTAL (II) | 3 094.00 | | 3 094.00 | 3 094.00 |
CO Grand total (0 to V) | 406 830.00 | 162 782.00 | 244 048.00 | 406 830.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 462.00 | 462.00 | | 462.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 786.00 | -14 221.00 | | -6 786.00 |
DL TOTAL (I) | 2 061.00 | -5 374.00 | | 2 061.00 |
DU Loans and Debts from Credit Institutions (3) | 9 521.00 | 13 241.00 | | 9 521.00 |
DV Miscellaneous Loans and Financial Debts (4) | 226 503.00 | 239 673.00 | | 226 503.00 |
DX Trade payables and related accounts | 5 202.00 | 6 209.00 | | 5 202.00 |
DY Tax and social security liabilities | 760.00 | 585.00 | | 760.00 |
EC TOTAL (IV) | 241 987.00 | 259 708.00 | | 241 987.00 |
EE Grand total (I to V) | 244 048.00 | 254 335.00 | | 244 048.00 |
EG Accrued income and payables due within one year | 237 065.00 | 259 708.00 | | 237 065.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 575.00 | 2 333.00 | | 1 575.00 |
EI Including equity loans | 226 503.00 | | | 226 503.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 430.00 | | 21 430.00 | 21 430.00 |
FJ Net sales | 21 430.00 | | 21 430.00 | 21 430.00 |
FO Operating subsidies | | | 3 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 504.00 | |
FR Total operating income (I) | | | 24 934.00 | |
FU Purchases of raw materials and other supplies | | | 4 168.00 | |
FW Other purchases and external expenses | | | 14 262.00 | |
FX Taxes, duties, and similar payments | | | 1 869.00 | |
FY Salaries and Wages | | | 170.00 | |
FZ Social Security Contributions | | | 971.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 956.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 31 397.00 | |
GG - OPERATING RESULT (I - II) | | | -6 463.00 | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 323.00 | |
GU Total financial expenses (VI) | | | 323.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 706.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 667.00 | | |
HD Total exceptional income (VII) | | 1 667.00 | | |
HF Exceptional expenses on capital transactions | | 3 700.00 | | |
HH Total exceptional expenses (VIII) | | 3 700.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 033.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 934.00 | 25 081.00 | | 24 934.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 720.00 | 39 302.00 | | 31 720.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 786.00 | -14 221.00 | | -6 786.00 |
| |
| 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 | 403 372.00 | | 365.00 | 403 372.00 |
I4 DECREASES Grand Total | | | 403 737.00 | |
IO DECREASES Total including other intangible assets | | | 8 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 395 737.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 000.00 | | | 8 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 395 372.00 | | 365.00 | 395 372.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 152 826.00 | 9 957.00 | | 152 826.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 152 826.00 | 9 957.00 | | 152 826.00 |
| |
| 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 | 5 202.00 | 5 202.00 | | 5 202.00 |
8C Staff and Related Accounts | 223.00 | 223.00 | | 223.00 |
UX Other trade receivables | 1 000.00 | 1 000.00 | | 1 000.00 |
VB VAT | 1 825.00 | 1 825.00 | | 1 825.00 |
VG Loans with a maturity of up to one year at origin | 1 575.00 | 1 575.00 | | 1 575.00 |
VH Loans with a maturity of more than one year at origin | 7 946.00 | 3 025.00 | 4 921.00 | 7 946.00 |
VI Group and Associates | 226 503.00 | 226 503.00 | | 226 503.00 |
VK Loans repaid during the year | 2 962.00 | | | 2 962.00 |
VQ Other Taxes, Duties, and Similar Debts | 370.00 | 370.00 | | 370.00 |
VS Prepaid expenses | 1.00 | 1.00 | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 826.00 | 2 826.00 | | 2 826.00 |
VW VAT | 167.00 | 167.00 | | 167.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 241 987.00 | 237 065.00 | 4 921.00 | 241 987.00 |
