| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 171 503.00 | 75 480.00 | 96 023.00 | 171 503.00 |
AT Other tangible assets | 52 248.00 | 37 911.00 | 14 337.00 | 52 248.00 |
BB Receivables related to investments | 100 670.00 | | 100 670.00 | 100 670.00 |
BJ TOTAL (I) | 324 421.00 | 113 391.00 | 211 030.00 | 324 421.00 |
BX Customers and related accounts | 404 491.00 | 386 259.00 | 18 233.00 | 404 491.00 |
BZ Other receivables | 5 381 223.00 | | 5 381 223.00 | 5 381 223.00 |
CF Cash and cash equivalents | 131.00 | | 131.00 | 131.00 |
CJ TOTAL (II) | 5 785 845.00 | 386 259.00 | 5 399 587.00 | 5 785 845.00 |
CO Grand total (0 to V) | 6 110 266.00 | 499 650.00 | 5 610 616.00 | 6 110 266.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 650 000.00 | 650 000.00 | | 650 000.00 |
DD Legal reserve (1) | 3 241 685.00 | 3 241 685.00 | | 3 241 685.00 |
DE Statutory or contractual reserves | 65 000.00 | 65 000.00 | | 65 000.00 |
DG Other reserves | 401 296.00 | 401 296.00 | | 401 296.00 |
DH Retained earnings | -128 412.00 | -142 758.00 | | -128 412.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 170.00 | 14 346.00 | | -4 170.00 |
DL TOTAL (I) | 4 225 398.00 | 4 229 569.00 | | 4 225 398.00 |
DU Loans and Debts from Credit Institutions (3) | | 64.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 088 876.00 | 1 090 276.00 | | 1 088 876.00 |
DX Trade payables and related accounts | 124 472.00 | 138 924.00 | | 124 472.00 |
DY Tax and social security liabilities | 18 232.00 | 151 511.00 | | 18 232.00 |
EA Other liabilities | 153 637.00 | 153 637.00 | | 153 637.00 |
EC TOTAL (IV) | 1 385 218.00 | 1 534 413.00 | | 1 385 218.00 |
EE Grand total (I to V) | 5 610 616.00 | 5 763 981.00 | | 5 610 616.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 6 254.00 | |
FX Taxes, duties, and similar payments | | | 8 643.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 765.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 83 100.00 | |
GF Total Operating Expenses (II) | | | 117 761.00 | |
GG - OPERATING RESULT (I - II) | | | -117 761.00 | |
GR Interest and similar expenses | | | 658.00 | |
GU Total financial expenses (VI) | | | 658.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -658.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -118 419.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 115 439.00 | 141 305.00 | | 115 439.00 |
HC Reversals of provisions and transfers of expenses | | 127 486.00 | | |
HD Total exceptional income (VII) | 115 439.00 | 268 791.00 | | 115 439.00 |
HE Exceptional expenses on management operations | 1 191.00 | 1 135.00 | | 1 191.00 |
HH Total exceptional expenses (VIII) | 1 191.00 | 1 135.00 | | 1 191.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 114 249.00 | 267 655.00 | | 114 249.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 439.00 | 303 391.00 | | 115 439.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 610.00 | 289 045.00 | | 119 610.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 170.00 | 14 346.00 | | -4 170.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 303 159.00 | 83 100.00 | | 303 159.00 |
7B Total provisions for depreciation | 303 159.00 | 83 100.00 | | 303 159.00 |
7C Grand total | 303 159.00 | 83 100.00 | | 303 159.00 |
