| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 246 830.00 | 246 830.00 | | 246 830.00 |
AR Technical installations, industrial equipment and tools | 440 358.00 | 439 899.00 | 459.00 | 440 358.00 |
AT Other tangible assets | 23 286.00 | 23 286.00 | | 23 286.00 |
BJ TOTAL (I) | 710 474.00 | 710 015.00 | 459.00 | 710 474.00 |
BL Raw materials, supplies | 86 709.00 | 44 961.00 | 41 748.00 | 86 709.00 |
BX Customers and related accounts | 4 230.00 | | 4 230.00 | 4 230.00 |
BZ Other receivables | 78 869.00 | | 78 869.00 | 78 869.00 |
CF Cash and cash equivalents | 1 695.00 | | 1 695.00 | 1 695.00 |
CJ TOTAL (II) | 171 503.00 | 44 961.00 | 126 542.00 | 171 503.00 |
CO Grand total (0 to V) | 881 977.00 | 754 976.00 | 127 001.00 | 881 977.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | | | 1 600.00 |
DG Other reserves | 103 628.00 | | | 103 628.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 826.00 | | | -14 826.00 |
DL TOTAL (I) | 106 402.00 | | | 106 402.00 |
DU Loans and Debts from Credit Institutions (3) | 61.00 | | | 61.00 |
DX Trade payables and related accounts | 8 374.00 | | | 8 374.00 |
DY Tax and social security liabilities | 12 164.00 | | | 12 164.00 |
EC TOTAL (IV) | 20 598.00 | | | 20 598.00 |
EE Grand total (I to V) | 127 001.00 | | | 127 001.00 |
EG Accrued income and payables due within one year | 20 598.00 | | | 20 598.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 61.00 | | | 61.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 81 517.00 | | 81 517.00 | 81 517.00 |
FJ Net sales | 81 517.00 | | 81 517.00 | 81 517.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 50 598.00 | |
FR Total operating income (I) | | | 132 115.00 | |
FU Purchases of raw materials and other supplies | | | 5 798.00 | |
FV Inventory change (raw materials and supplies) | | | 8 012.00 | |
FW Other purchases and external expenses | | | 76 401.00 | |
FX Taxes, duties, and similar payments | | | 3 721.00 | |
FY Salaries and Wages | | | 54 185.00 | |
FZ Social Security Contributions | | | 11 948.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 459.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 44 961.00 | |
GF Total Operating Expenses (II) | | | 205 485.00 | |
GG - OPERATING RESULT (I - II) | | | -73 370.00 | |
GL Other interest and similar income | | | 12.00 | |
GP Total financial income (V) | | | 12.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -73 359.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 164.00 | | | 8 164.00 |
HA Exceptional income from management transactions | 8.00 | | | 8.00 |
HD Total exceptional income (VII) | 8.00 | | | 8.00 |
HE Exceptional expenses on management operations | 46.00 | | | 46.00 |
HH Total exceptional expenses (VIII) | 46.00 | | | 46.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -39.00 | | | -39.00 |
HK Income tax | -58 572.00 | | | -58 572.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 134.00 | | | 132 134.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 960.00 | | | 146 960.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 826.00 | | | -14 826.00 |
| |
| 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 | 710 474.00 | | | 710 474.00 |
I4 DECREASES Grand Total | | | 710 474.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 710 474.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 710 474.00 | | | 710 474.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 709 556.00 | 459.00 | | 709 556.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 709 556.00 | 459.00 | | 709 556.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 42 434.00 | 44 961.00 | 42 434.00 | 42 434.00 |
7B Total provisions for depreciation | 42 434.00 | 44 961.00 | 42 434.00 | 42 434.00 |
7C Grand total | 42 434.00 | 44 961.00 | 42 434.00 | 42 434.00 |
| |
| 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 | 8 374.00 | 8 374.00 | | 8 374.00 |
8C Staff and Related Accounts | 5 476.00 | 5 476.00 | | 5 476.00 |
8D Social Security and Other Social Organizations | 6 009.00 | 6 009.00 | | 6 009.00 |
UX Other trade receivables | 4 230.00 | 4 230.00 | | 4 230.00 |
VB VAT | 531.00 | 531.00 | | 531.00 |
VC Group and associates | 71 469.00 | 71 469.00 | | 71 469.00 |
VH Loans with a maturity of more than one year at origin | 61.00 | 61.00 | | 61.00 |
VN Other taxes, similar payments | 5 964.00 | 5 964.00 | | 5 964.00 |
VQ Other Taxes, Duties, and Similar Debts | 601.00 | 601.00 | | 601.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 905.00 | 905.00 | | 905.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 099.00 | 83 099.00 | | 83 099.00 |
VW VAT | 77.00 | 77.00 | | 77.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 598.00 | 20 598.00 | | 20 598.00 |
