| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 325 201.00 | 145 090.00 | 3 180 111.00 | 3 325 201.00 |
BJ TOTAL (I) | 3 325 201.00 | 145 090.00 | 3 180 111.00 | 3 325 201.00 |
BV Advances and down payments on orders | 1 286.00 | | 1 286.00 | 1 286.00 |
BX Customers and related accounts | 5 464.00 | | 5 464.00 | 5 464.00 |
CF Cash and cash equivalents | 233 277.00 | | 233 277.00 | 233 277.00 |
CJ TOTAL (II) | 240 026.00 | | 240 026.00 | 240 026.00 |
CO Grand total (0 to V) | 3 565 227.00 | 145 090.00 | 3 420 138.00 | 3 565 227.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -96 292.00 | | | -96 292.00 |
DL TOTAL (I) | 103 708.00 | | | 103 708.00 |
DS Convertible Bond Issues | 2 063.00 | | | 2 063.00 |
DU Loans and Debts from Credit Institutions (3) | 3 300 000.00 | | | 3 300 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | | | 10 000.00 |
DX Trade payables and related accounts | 360.00 | | | 360.00 |
DY Tax and social security liabilities | 2 508.00 | | | 2 508.00 |
EA Other liabilities | 1 500.00 | | | 1 500.00 |
EC TOTAL (IV) | 3 316 430.00 | | | 3 316 430.00 |
EE Grand total (I to V) | 3 420 138.00 | | | 3 420 138.00 |
EG Accrued income and payables due within one year | 186 945.00 | | | 186 945.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 114 553.00 | | 114 553.00 | 114 553.00 |
FJ Net sales | 114 553.00 | | 114 553.00 | 114 553.00 |
FR Total operating income (I) | | | 114 553.00 | |
FW Other purchases and external expenses | | | 19 787.00 | |
FX Taxes, duties, and similar payments | | | 18 508.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 145 090.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 183 385.00 | |
GG - OPERATING RESULT (I - II) | | | -68 832.00 | |
GR Interest and similar expenses | | | 27 461.00 | |
GU Total financial expenses (VI) | | | 27 461.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 461.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -96 292.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 114 553.00 | | | 114 553.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 210 846.00 | | | 210 846.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -96 292.00 | | | -96 292.00 |
| |
| 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 | | | 3 325 201.00 | |
I4 DECREASES Grand Total | | | 3 325 201.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 325 201.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 3 325 201.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 145 090.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 145 090.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 2 063.00 | 2 063.00 | | 2 063.00 |
8A Miscellaneous Loans and Financial Debts | 10 000.00 | | | 10 000.00 |
8B Suppliers and Related Accounts | 360.00 | 360.00 | | 360.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 500.00 | 1 500.00 | | 1 500.00 |
UX Other trade receivables | 5 464.00 | 5 464.00 | | 5 464.00 |
VH Loans with a maturity of more than one year at origin | 3 300 000.00 | 180 514.00 | 843 541.00 | 3 300 000.00 |
VJ Loans taken out during the year | 3 300 000.00 | | | 3 300 000.00 |
VK Loans repaid during the year | 25 398.00 | | | 25 398.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 464.00 | 5 464.00 | | 5 464.00 |
VW VAT | 2 508.00 | 2 508.00 | | 2 508.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 316 430.00 | 186 945.00 | 843 541.00 | 3 316 430.00 |
