| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 137 078.00 | 1 138 219.00 | 4 998 858.00 | 6 137 078.00 |
BJ TOTAL (I) | 6 137 078.00 | 1 138 219.00 | 4 998 858.00 | 6 137 078.00 |
BZ Other receivables | 13 587.00 | | 13 587.00 | 13 587.00 |
CF Cash and cash equivalents | 61 968.00 | | 61 968.00 | 61 968.00 |
CJ TOTAL (II) | 75 556.00 | | 75 556.00 | 75 556.00 |
CO Grand total (0 to V) | 6 212 634.00 | 1 138 219.00 | 5 074 414.00 | 6 212 634.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 512 449.00 | | | 2 512 449.00 |
DH Retained earnings | -654 082.00 | | | -654 082.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -133 863.00 | | | -133 863.00 |
DL TOTAL (I) | 1 724 502.00 | | | 1 724 502.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 327 438.00 | | | 3 327 438.00 |
DX Trade payables and related accounts | 22 474.00 | | | 22 474.00 |
EC TOTAL (IV) | 3 349 912.00 | | | 3 349 912.00 |
EE Grand total (I to V) | 5 074 414.00 | | | 5 074 414.00 |
EG Accrued income and payables due within one year | 577 047.00 | | | 577 047.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 554 573.00 | |
FJ Net sales | | | 554 573.00 | |
FR Total operating income (I) | | | 554 573.00 | |
FV Inventory change (raw materials and supplies) | | | -5.00 | |
FW Other purchases and external expenses | | | 6 498.00 | |
FX Taxes, duties, and similar payments | | | 41.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 681 896.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 688 437.00 | |
GG - OPERATING RESULT (I - II) | | | -133 863.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -133 863.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 554 573.00 | | | 554 573.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 688 437.00 | | | 688 437.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -133 863.00 | | | -133 863.00 |
| |
| 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 | 6 137 078.00 | | | 6 137 078.00 |
I4 DECREASES Grand Total | | | 6 137 078.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 137 078.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 137 078.00 | | | 6 137 078.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 456 323.00 | 681 896.00 | | 456 323.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 456 323.00 | 681 896.00 | | 456 323.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 327 438.00 | 554 573.00 | 2 218 292.00 | 3 327 438.00 |
8B Suppliers and Related Accounts | 22 474.00 | 22 474.00 | | 22 474.00 |
VB VAT | 13 587.00 | 13 587.00 | | 13 587.00 |
VK Loans repaid during the year | 554 573.00 | | | 554 573.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 587.00 | 13 587.00 | | 13 587.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 349 912.00 | 577 047.00 | 2 218 292.00 | 3 349 912.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 41.00 | | | 41.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 962.00 | | | 5 962.00 |
ST Other accounts | 336.00 | | | 336.00 |
XQ Rental, rental and co-ownership charges | 200.00 | | | 200.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 41.00 | | | 41.00 |
YZ Total deductible VAT on goods and services | 24 041.00 | | | 24 041.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 498.00 | | | 6 498.00 |
