| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 307.00 | 6 307.00 | | 6 307.00 |
BB Receivables related to investments | 1 246 272.00 | | 1 246 272.00 | 1 246 272.00 |
BJ TOTAL (I) | 1 253 577.00 | 6 307.00 | 1 247 270.00 | 1 253 577.00 |
BL Raw materials, supplies | 5 439 039.00 | | 5 439 039.00 | 5 439 039.00 |
BV Advances and down payments on orders | 16 558.00 | | 16 558.00 | 16 558.00 |
BX Customers and related accounts | 354 194.00 | | 354 194.00 | 354 194.00 |
BZ Other receivables | 107 910.00 | | 107 910.00 | 107 910.00 |
CF Cash and cash equivalents | 277 745.00 | | 277 745.00 | 277 745.00 |
CJ TOTAL (II) | 6 195 446.00 | | 6 195 446.00 | 6 195 446.00 |
CO Grand total (0 to V) | 7 449 023.00 | 6 307.00 | 7 442 716.00 | 7 449 023.00 |
CU Other investments | 998.00 | | 998.00 | 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 20 011.00 | 20 011.00 | | 20 011.00 |
DG Other reserves | 380 237.00 | 380 237.00 | | 380 237.00 |
DH Retained earnings | -206 989.00 | -181 528.00 | | -206 989.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 459.00 | -25 461.00 | | -29 459.00 |
DL TOTAL (I) | 463 801.00 | 493 259.00 | | 463 801.00 |
DU Loans and Debts from Credit Institutions (3) | 6 088.00 | 4 604.00 | | 6 088.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 709 827.00 | 6 591 614.00 | | 2 709 827.00 |
DX Trade payables and related accounts | 710 873.00 | 532 606.00 | | 710 873.00 |
DY Tax and social security liabilities | 48 524.00 | 330 124.00 | | 48 524.00 |
EA Other liabilities | 3 503 603.00 | 2 705 338.00 | | 3 503 603.00 |
EC TOTAL (IV) | 6 978 915.00 | 10 164 286.00 | | 6 978 915.00 |
EE Grand total (I to V) | 7 442 716.00 | 10 657 545.00 | | 7 442 716.00 |
EG Accrued income and payables due within one year | 4 269 088.00 | 3 572 672.00 | | 4 269 088.00 |
EI Including equity loans | 2 709 827.00 | | | 2 709 827.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 894.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 895.00 | |
FU Purchases of raw materials and other supplies | | | 1 982 820.00 | |
FV Inventory change (raw materials and supplies) | | | -2 062 234.00 | |
FW Other purchases and external expenses | | | 46 073.00 | |
FX Taxes, duties, and similar payments | | | 43 344.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 10 006.00 | |
GG - OPERATING RESULT (I - II) | | | -8 111.00 | |
GL Other interest and similar income | | | 10 932.00 | |
GP Total financial income (V) | | | 10 932.00 | |
GR Interest and similar expenses | | | 32 279.00 | |
GU Total financial expenses (VI) | | | 32 279.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21 348.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 459.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 000.00 | | |
HD Total exceptional income (VII) | | 2 000.00 | | |
HE Exceptional expenses on management operations | | 23 944.00 | | |
HH Total exceptional expenses (VIII) | | 23 944.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -21 944.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 827.00 | 12 277.00 | | 12 827.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 285.00 | 37 738.00 | | 42 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 459.00 | -25 461.00 | | -29 459.00 |
| |
| 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 | 5 142 646.00 | | 10 932.00 | 5 142 646.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 900 000.00 | 1 247 270.00 | |
I4 DECREASES Grand Total | | 3 900 000.00 | 1 253 577.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 307.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 307.00 | | | 6 307.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 136 338.00 | | 10 932.00 | 5 136 338.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 307.00 | | | 6 307.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 307.00 | | | 6 307.00 |
| |
| 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 | 710 873.00 | 710 873.00 | | 710 873.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 503 603.00 | 3 503 603.00 | | 3 503 603.00 |
UL Receivables related to investments | 1 246 272.00 | | 1 246 272.00 | 1 246 272.00 |
UX Other trade receivables | 354 194.00 | 354 194.00 | | 354 194.00 |
VB VAT | 107 827.00 | 107 827.00 | | 107 827.00 |
VG Loans with a maturity of up to one year at origin | 6 088.00 | 6 088.00 | | 6 088.00 |
VI Group and Associates | 2 709 827.00 | | | 2 709 827.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 83.00 | 83.00 | | 83.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 708 376.00 | 462 104.00 | 1 246 272.00 | 1 708 376.00 |
VW VAT | 48 524.00 | 48 524.00 | | 48 524.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 978 915.00 | 4 269 088.00 | | 6 978 915.00 |
