| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 000.00 | 10 000.00 | | 10 000.00 |
AN Land | 2 454.00 | | 2 454.00 | 2 454.00 |
AP Buildings | 20 721.00 | 19 464.00 | 1 257.00 | 20 721.00 |
AR Technical installations, industrial equipment and tools | 32 794.00 | 30 531.00 | 2 263.00 | 32 794.00 |
AT Other tangible assets | 33 089.00 | 33 089.00 | | 33 089.00 |
BH Other financial assets | 811.00 | | 811.00 | 811.00 |
BJ TOTAL (I) | 99 869.00 | 93 084.00 | 6 785.00 | 99 869.00 |
BZ Other receivables | 15 954.00 | | 15 954.00 | 15 954.00 |
CF Cash and cash equivalents | 12.00 | | 12.00 | 12.00 |
CJ TOTAL (II) | 15 966.00 | | 15 966.00 | 15 966.00 |
CO Grand total (0 to V) | 115 835.00 | 93 084.00 | 22 751.00 | 115 835.00 |
CP Shares due in less than one year | 811.00 | | | 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 641 500.00 | 641 500.00 | | 641 500.00 |
DH Retained earnings | -1 778 081.00 | -1 759 416.00 | | -1 778 081.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 323.00 | -18 665.00 | | -28 323.00 |
DL TOTAL (I) | -1 164 904.00 | -1 136 581.00 | | -1 164 904.00 |
DU Loans and Debts from Credit Institutions (3) | 561 156.00 | 568 043.00 | | 561 156.00 |
DV Miscellaneous Loans and Financial Debts (4) | 397 145.00 | 387 897.00 | | 397 145.00 |
DX Trade payables and related accounts | 178 730.00 | 161 707.00 | | 178 730.00 |
DY Tax and social security liabilities | 6 579.00 | 5 738.00 | | 6 579.00 |
EA Other liabilities | 44 045.00 | 39 687.00 | | 44 045.00 |
EC TOTAL (IV) | 1 187 655.00 | 1 163 071.00 | | 1 187 655.00 |
EE Grand total (I to V) | 22 751.00 | 26 490.00 | | 22 751.00 |
EG Accrued income and payables due within one year | 672 799.00 | 677 275.00 | | 672 799.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 68 699.00 | | 68 699.00 | 68 699.00 |
FJ Net sales | 68 699.00 | | 68 699.00 | 68 699.00 |
FR Total operating income (I) | | | 68 699.00 | |
FW Other purchases and external expenses | | | 64 714.00 | |
FX Taxes, duties, and similar payments | | | 17 352.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 068.00 | |
GF Total Operating Expenses (II) | | | 84 134.00 | |
GG - OPERATING RESULT (I - II) | | | -15 434.00 | |
GR Interest and similar expenses | | | 12 889.00 | |
GU Total financial expenses (VI) | | | 12 889.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 889.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 323.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 4.00 | | |
HD Total exceptional income (VII) | | 4.00 | | |
HE Exceptional expenses on management operations | | 8.00 | | |
HH Total exceptional expenses (VIII) | | 8.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 68 699.00 | 92 422.00 | | 68 699.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 022.00 | 111 087.00 | | 97 022.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 323.00 | -18 665.00 | | -28 323.00 |
| |
| 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 | 99 873.00 | | | 99 873.00 |
I3 DECREASES Total Financial Fixed Assets | | | 811.00 | |
I4 DECREASES Grand Total | | | 99 873.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 89 062.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 89 062.00 | | | 89 062.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 811.00 | | | 811.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 91 020.00 | 2 068.00 | | 91 020.00 |
PE DEPRECIATION Total including other intangible assets | 10 000.00 | | | 10 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 81 020.00 | 2 068.00 | | 81 020.00 |
| |
| 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 | 178 730.00 | 178 730.00 | | 178 730.00 |
8K Other liabilities (including liabilities related to repo transactions) | 44 045.00 | 44 045.00 | | 44 045.00 |
UT Other financial assets | 811.00 | 811.00 | | 811.00 |
VB VAT | 6 364.00 | 6 364.00 | | 6 364.00 |
VG Loans with a maturity of up to one year at origin | 34 872.00 | 34 872.00 | | 34 872.00 |
VH Loans with a maturity of more than one year at origin | 526 283.00 | 11 427.00 | 17 400.00 | 526 283.00 |
VI Group and Associates | 397 145.00 | 397 145.00 | | 397 145.00 |
VJ Loans taken out during the year | 38 000.00 | | | 38 000.00 |
VK Loans repaid during the year | 14 645.00 | | | 14 645.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 590.00 | 9 590.00 | | 9 590.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 765.00 | 16 765.00 | | 16 765.00 |
VW VAT | 6 579.00 | 6 579.00 | | 6 579.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 187 655.00 | 672 799.00 | 17 400.00 | 1 187 655.00 |
