| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 246 803.00 | 1 246 803.00 | | 1 246 803.00 |
BJ TOTAL (I) | 1 246 803.00 | 1 246 803.00 | | 1 246 803.00 |
BT Goods | 1 514.00 | | 1 514.00 | 1 514.00 |
BX Customers and related accounts | 10 082.00 | | 10 082.00 | 10 082.00 |
BZ Other receivables | 1 033.00 | | 1 033.00 | 1 033.00 |
CH Prepaid expenses | 21 524.00 | | 21 524.00 | 21 524.00 |
CJ TOTAL (II) | 34 152.00 | | 34 152.00 | 34 152.00 |
CO Grand total (0 to V) | 1 280 955.00 | 1 246 803.00 | 34 152.00 | 1 280 955.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 4 228.00 | 4 228.00 | | 4 228.00 |
DH Retained earnings | -1 212 313.00 | -942 446.00 | | -1 212 313.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 543.00 | -269 867.00 | | 19 543.00 |
DL TOTAL (I) | -1 181 042.00 | -1 200 585.00 | | -1 181 042.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 182 523.00 | 1 260 586.00 | | 1 182 523.00 |
DX Trade payables and related accounts | 31 981.00 | 12 067.00 | | 31 981.00 |
DY Tax and social security liabilities | 690.00 | | | 690.00 |
EC TOTAL (IV) | 1 215 194.00 | 1 272 653.00 | | 1 215 194.00 |
EE Grand total (I to V) | 34 152.00 | 72 067.00 | | 34 152.00 |
EI Including equity loans | 8.00 | | | 8.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 114 116.00 | | 114 116.00 | 114 116.00 |
FG Production sold - services | | | | |
FJ Net sales | 114 116.00 | | 114 116.00 | 114 116.00 |
FR Total operating income (I) | | | 114 116.00 | |
FT Inventory change (goods) | | | | |
FV Inventory change (raw materials and supplies) | | | 215.00 | |
FW Other purchases and external expenses | | | 71 868.00 | |
FX Taxes, duties, and similar payments | | | 5 177.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 84 340.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 161 600.00 | |
GG - OPERATING RESULT (I - II) | | | -47 483.00 | |
GR Interest and similar expenses | | | 17 313.00 | |
GU Total financial expenses (VI) | | | 17 313.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 313.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -64 797.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 84 340.00 | | | 84 340.00 |
HD Total exceptional income (VII) | 84 340.00 | | | 84 340.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 84 340.00 | | | 84 340.00 |
HL TOTAL REVENUE (I + III + V + VII) | 198 456.00 | 124 824.00 | | 198 456.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 178 913.00 | 394 691.00 | | 178 913.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 543.00 | -269 867.00 | | 19 543.00 |
| |
| 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 | 1 246 803.00 | | | 1 246 803.00 |
I4 DECREASES Grand Total | | | 1 246 803.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 246 803.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 246 803.00 | | | 1 246 803.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 382 502.00 | 84 340.00 | | 382 502.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 382 502.00 | 84 340.00 | | 382 502.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 864 301.00 | | 84 340.00 | 864 301.00 |
7B Total provisions for depreciation | 864 301.00 | | 84 340.00 | 864 301.00 |
7C Grand total | 864 301.00 | | 84 340.00 | 864 301.00 |
| |
| 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 | 387 696.00 | 96 924.00 | 290 772.00 | 387 696.00 |
8B Suppliers and Related Accounts | 31 981.00 | 31 981.00 | | 31 981.00 |
UX Other trade receivables | 10 082.00 | 10 082.00 | | 10 082.00 |
VB VAT | 1 033.00 | 1 033.00 | | 1 033.00 |
VI Group and Associates | 794 827.00 | 794 827.00 | | 794 827.00 |
VK Loans repaid during the year | 96 924.00 | | | 96 924.00 |
VQ Other Taxes, Duties, and Similar Debts | 690.00 | 690.00 | | 690.00 |
VS Prepaid expenses | 21 524.00 | 21 524.00 | | 21 524.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 638.00 | 32 638.00 | | 32 638.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 215 194.00 | 924 422.00 | 290 772.00 | 1 215 194.00 |
