| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 121 996.00 | 121 996.00 | | 121 996.00 |
AR Technical installations, industrial equipment and tools | 6 069.00 | 3 638.00 | 2 431.00 | 6 069.00 |
AT Other tangible assets | 40 139.00 | 40 139.00 | | 40 139.00 |
BH Other financial assets | -288.00 | | -288.00 | -288.00 |
BJ TOTAL (I) | 167 916.00 | 165 773.00 | 2 143.00 | 167 916.00 |
BX Customers and related accounts | 57 000.00 | 57 000.00 | | 57 000.00 |
BZ Other receivables | 731.00 | | 731.00 | 731.00 |
CD Marketable securities | 44.00 | | 44.00 | 44.00 |
CF Cash and cash equivalents | 23 817.00 | | 23 817.00 | 23 817.00 |
CJ TOTAL (II) | 81 592.00 | 57 000.00 | 24 592.00 | 81 592.00 |
CO Grand total (0 to V) | 249 508.00 | 222 773.00 | 26 735.00 | 249 508.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 10 250.00 | 10 250.00 | | 10 250.00 |
DH Retained earnings | -65 823.00 | -66 640.00 | | -65 823.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -50 496.00 | 817.00 | | -50 496.00 |
DL TOTAL (I) | -97 269.00 | -46 773.00 | | -97 269.00 |
DV Miscellaneous Loans and Financial Debts (4) | 120 311.00 | 120 311.00 | | 120 311.00 |
DX Trade payables and related accounts | 2 109.00 | 1 260.00 | | 2 109.00 |
DY Tax and social security liabilities | 1 584.00 | 1 749.00 | | 1 584.00 |
EC TOTAL (IV) | 124 003.00 | 123 319.00 | | 124 003.00 |
EE Grand total (I to V) | 26 735.00 | 76 547.00 | | 26 735.00 |
EG Accrued income and payables due within one year | 124 003.00 | 123 319.00 | | 124 003.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 266.00 | | 12 266.00 | 12 266.00 |
FJ Net sales | 12 266.00 | | 12 266.00 | 12 266.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 851.00 | |
FR Total operating income (I) | | | 13 117.00 | |
FW Other purchases and external expenses | | | 2 630.00 | |
FX Taxes, duties, and similar payments | | | 901.00 | |
FZ Social Security Contributions | | | 1 566.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 214.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 57 000.00 | |
GF Total Operating Expenses (II) | | | 63 311.00 | |
GG - OPERATING RESULT (I - II) | | | -50 193.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -50 192.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 716.00 | | |
HF Exceptional expenses on capital transactions | 305.00 | | | 305.00 |
HH Total exceptional expenses (VIII) | 305.00 | 716.00 | | 305.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -305.00 | -716.00 | | -305.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 119.00 | 12 850.00 | | 13 119.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 615.00 | 12 032.00 | | 63 615.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -50 496.00 | 817.00 | | -50 496.00 |
| |
| 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 | 168 526.00 | | | 168 526.00 |
I3 DECREASES Total Financial Fixed Assets | | 305.00 | 17.00 | |
I4 DECREASES Grand Total | | 305.00 | 168 221.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 168 204.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 168 204.00 | | | 168 204.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 322.00 | | | 322.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 164 559.00 | 1 214.00 | | 164 559.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 164 559.00 | 1 214.00 | | 164 559.00 |
| |
| 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 | 2 109.00 | 2 109.00 | | 2 109.00 |
UT Other financial assets | -288.00 | -288.00 | | -288.00 |
VA Doubtful or disputed receivables | 57 000.00 | 57 000.00 | | 57 000.00 |
VB VAT | 731.00 | 731.00 | | 731.00 |
VI Group and Associates | 120 311.00 | 120 311.00 | | 120 311.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 443.00 | 57 443.00 | | 57 443.00 |
VW VAT | 1 584.00 | 1 584.00 | | 1 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 003.00 | 124 003.00 | | 124 003.00 |
