| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 352 807.00 | 299 499.00 | 53 308.00 | 352 807.00 |
AR Technical installations, industrial equipment and tools | 745 981.00 | 682 364.00 | 63 616.00 | 745 981.00 |
AT Other tangible assets | 18 473.00 | 18 473.00 | | 18 473.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 1 117 261.00 | 1 000 337.00 | 116 924.00 | 1 117 261.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 39 418.00 | | 39 418.00 | 39 418.00 |
CF Cash and cash equivalents | 6 163.00 | | 6 163.00 | 6 163.00 |
CJ TOTAL (II) | 45 581.00 | | 45 581.00 | 45 581.00 |
CO Grand total (0 to V) | 1 162 842.00 | 1 000 337.00 | 162 505.00 | 1 162 842.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 1 078.00 | 1 078.00 | | 1 078.00 |
DH Retained earnings | -1 005 476.00 | -967 292.00 | | -1 005 476.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 184.00 | -38 184.00 | | -49 184.00 |
DL TOTAL (I) | -1 016 582.00 | -967 398.00 | | -1 016 582.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 164 000.00 | 1 077 000.00 | | 1 164 000.00 |
DX Trade payables and related accounts | 11 773.00 | 7 560.00 | | 11 773.00 |
DY Tax and social security liabilities | 412.00 | 412.00 | | 412.00 |
DZ Fixed asset liabilities and related accounts | 2 902.00 | | | 2 902.00 |
EC TOTAL (IV) | 1 179 087.00 | 1 084 972.00 | | 1 179 087.00 |
EE Grand total (I to V) | 162 505.00 | 117 574.00 | | 162 505.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | 778.00 | |
FW Other purchases and external expenses | | | 8 603.00 | |
FX Taxes, duties, and similar payments | | | 772.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 143.00 | |
GE Other Expenses | | | 3 308.00 | |
GF Total Operating Expenses (II) | | | 37 604.00 | |
GG - OPERATING RESULT (I - II) | | | -37 604.00 | |
GR Interest and similar expenses | | | 11 580.00 | |
GU Total financial expenses (VI) | | | 11 580.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 580.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 184.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 184.00 | 38 185.00 | | 49 184.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 184.00 | -38 184.00 | | -49 184.00 |
| |
| 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 | 1 050 831.00 | | 66 430.00 | 1 050 831.00 |
I4 DECREASES Grand Total | | | 1 117 261.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 117 261.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 050 831.00 | | 66 430.00 | 1 050 831.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 976 194.00 | 24 143.00 | | 976 194.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 976 194.00 | 24 143.00 | | 976 194.00 |
| |
| 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 | 11 773.00 | 11 773.00 | | 11 773.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 902.00 | 2 902.00 | | 2 902.00 |
VB VAT | 1 492.00 | 1 492.00 | | 1 492.00 |
VC Group and associates | 37 926.00 | 37 926.00 | | 37 926.00 |
VI Group and Associates | 1 164 000.00 | 1 164 000.00 | | 1 164 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 412.00 | 412.00 | | 412.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 418.00 | 39 418.00 | | 39 418.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 179 087.00 | 1 179 087.00 | | 1 179 087.00 |
