| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 625.00 | 6 625.00 | | 6 625.00 |
AR Technical installations, industrial equipment and tools | 549 410.00 | 509 800.00 | 39 610.00 | 549 410.00 |
AT Other tangible assets | 662 733.00 | 629 110.00 | 33 623.00 | 662 733.00 |
BH Other financial assets | 486.00 | | 486.00 | 486.00 |
BJ TOTAL (I) | 1 219 254.00 | 1 145 535.00 | 73 719.00 | 1 219 254.00 |
BT Goods | | | | |
BX Customers and related accounts | 11 713.00 | | 11 713.00 | 11 713.00 |
BZ Other receivables | 43 237.00 | | 43 237.00 | 43 237.00 |
CF Cash and cash equivalents | 236.00 | | 236.00 | 236.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 55 186.00 | | 55 186.00 | 55 186.00 |
CO Grand total (0 to V) | 1 274 440.00 | 1 145 535.00 | 128 905.00 | 1 274 440.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -462 412.00 | -486 106.00 | | -462 412.00 |
DK Regulated provisions | 17 032.00 | 18 696.00 | | 17 032.00 |
DL TOTAL (I) | -443 879.00 | -465 910.00 | | -443 879.00 |
DQ Provisions for Expenses | 3 896.00 | 5 225.00 | | 3 896.00 |
DR TOTAL (IV) | 3 896.00 | 5 225.00 | | 3 896.00 |
DU Loans and Debts from Credit Institutions (3) | 1 180.00 | 348.00 | | 1 180.00 |
DX Trade payables and related accounts | 203 146.00 | 284 594.00 | | 203 146.00 |
DY Tax and social security liabilities | 81 729.00 | 108 221.00 | | 81 729.00 |
EA Other liabilities | 282 834.00 | 224 685.00 | | 282 834.00 |
EC TOTAL (IV) | 568 888.00 | 617 848.00 | | 568 888.00 |
EE Grand total (I to V) | 128 905.00 | 157 163.00 | | 128 905.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 115 386.00 | | 115 386.00 | 115 386.00 |
FJ Net sales | 115 386.00 | | 115 386.00 | 115 386.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 329.00 | |
FQ Other income | | | 170.00 | |
FR Total operating income (I) | | | 116 884.00 | |
FS Purchases of goods (including customs duties) | | | 33 288.00 | |
FT Inventory change (goods) | | | 11 097.00 | |
FW Other purchases and external expenses | | | 255 633.00 | |
FX Taxes, duties, and similar payments | | | 6 092.00 | |
FY Salaries and Wages | | | 191 543.00 | |
FZ Social Security Contributions | | | 59 879.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 341.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 1 375.00 | |
GF Total Operating Expenses (II) | | | 577 246.00 | |
GG - OPERATING RESULT (I - II) | | | -460 361.00 | |
GR Interest and similar expenses | | | 3 714.00 | |
GU Total financial expenses (VI) | | | 3 714.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 714.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -464 076.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 664.00 | 728.00 | | 1 664.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 664.00 | 728.00 | | 1 664.00 |
HL TOTAL REVENUE (I + III + V + VII) | 118 928.00 | 446 894.00 | | 118 928.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 581 340.00 | 933 000.00 | | 581 340.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -462 412.00 | -486 106.00 | | -462 412.00 |
| |
| 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 | 1 218 514.00 | | 740.00 | 1 218 514.00 |
I3 DECREASES Total Financial Fixed Assets | | | 486.00 | |
I4 DECREASES Grand Total | | | 1 219 254.00 | |
IO DECREASES Total including other intangible assets | | | 6 625.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 212 142.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 625.00 | | | 6 625.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 211 402.00 | | 740.00 | 1 211 402.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 486.00 | | | 486.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 18 696.00 | 380.00 | 2 044.00 | 18 696.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 5 225.00 | | 1 329.00 | 5 225.00 |
7C Grand total | 23 921.00 | 380.00 | 3 373.00 | 23 921.00 |
UE of which provisions and reversals: - Operating | | | 1 225.00 | |
UJ - Exceptional | | 380.00 | 2 044.00 | |
| |
| 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 | 203 146.00 | 203 146.00 | | 203 146.00 |
8C Staff and Related Accounts | 41 302.00 | 41 302.00 | | 41 302.00 |
8D Social Security and Other Social Organizations | 28 613.00 | 28 613.00 | | 28 613.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29.00 | 29.00 | | 29.00 |
UT Other financial assets | 486.00 | | 486.00 | 486.00 |
UX Other trade receivables | 11 713.00 | 11 713.00 | | 11 713.00 |
VB VAT | 42 946.00 | 42 946.00 | | 42 946.00 |
VG Loans with a maturity of up to one year at origin | 1 180.00 | 1 180.00 | | 1 180.00 |
VI Group and Associates | 282 805.00 | 282 805.00 | | 282 805.00 |
VP Miscellaneous | 228.00 | 228.00 | | 228.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 814.00 | 11 814.00 | | 11 814.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 63.00 | 63.00 | | 63.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 437.00 | 54 950.00 | 486.00 | 55 437.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 568 888.00 | 568 888.00 | | 568 888.00 |
