| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 26 700.00 | 26 700.00 | | 26 700.00 |
AF Concessions, Patents and Similar Rights | 1 087.00 | 1 087.00 | | 1 087.00 |
AT Other tangible assets | 3 499.00 | 3 499.00 | | 3 499.00 |
BD Other fixed assets | 5 553.00 | | 5 553.00 | 5 553.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 995 457.00 | 534 385.00 | 461 072.00 | 995 457.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 11 640.00 | | 11 640.00 | 11 640.00 |
BZ Other receivables | 168.00 | | 168.00 | 168.00 |
CF Cash and cash equivalents | 573.00 | | 573.00 | 573.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 12 381.00 | | 12 381.00 | 12 381.00 |
CO Grand total (0 to V) | 1 007 838.00 | 534 385.00 | 473 454.00 | 1 007 838.00 |
CU Other investments | 958 019.00 | 503 099.00 | 454 920.00 | 958 019.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 2 490.00 | 2 490.00 | | 2 490.00 |
DG Other reserves | | 304 407.00 | | |
DH Retained earnings | -130 438.00 | | | -130 438.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -69 930.00 | -434 845.00 | | -69 930.00 |
DL TOTAL (I) | 202 121.00 | 272 052.00 | | 202 121.00 |
DU Loans and Debts from Credit Institutions (3) | 75 346.00 | 96 347.00 | | 75 346.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 534.00 | 152 089.00 | | 116 534.00 |
DX Trade payables and related accounts | 4 924.00 | 16 145.00 | | 4 924.00 |
DY Tax and social security liabilities | 49 143.00 | 24 232.00 | | 49 143.00 |
EA Other liabilities | 25 386.00 | 25 386.00 | | 25 386.00 |
EC TOTAL (IV) | 271 332.00 | 314 199.00 | | 271 332.00 |
EE Grand total (I to V) | 473 454.00 | 586 251.00 | | 473 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 116 400.00 | | 116 400.00 | 116 400.00 |
FJ Net sales | 116 400.00 | | 116 400.00 | 116 400.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 632.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 128 044.00 | |
FW Other purchases and external expenses | | | 19 456.00 | |
FX Taxes, duties, and similar payments | | | 782.00 | |
FY Salaries and Wages | | | 119 505.00 | |
FZ Social Security Contributions | | | 20 461.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 491.00 | |
GE Other Expenses | | | 23.00 | |
GF Total Operating Expenses (II) | | | 160 719.00 | |
GG - OPERATING RESULT (I - II) | | | -32 675.00 | |
GK Income from other securities and fixed asset receivables | | | 15 000.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 15 001.00 | |
GQ Financial allocations to depreciation and provisions | | | 68 734.00 | |
GR Interest and similar expenses | | | 4 307.00 | |
GU Total financial expenses (VI) | | | 73 041.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -58 039.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -90 714.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 80.00 | | | 80.00 |
HH Total exceptional expenses (VIII) | 80.00 | | | 80.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -80.00 | | | -80.00 |
HK Income tax | -20 864.00 | -249.00 | | -20 864.00 |
HL TOTAL REVENUE (I + III + V + VII) | 143 046.00 | 156 765.00 | | 143 046.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 212 976.00 | 591 610.00 | | 212 976.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -69 930.00 | -434 845.00 | | -69 930.00 |
| |
| 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 | 995 457.00 | | | 995 457.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 26 700.00 | | | 26 700.00 |
I3 DECREASES Total Financial Fixed Assets | 964 171.00 | | | 964 171.00 |
I4 DECREASES Grand Total | 995 457.00 | | | 995 457.00 |
IN DECREASES Start-up, development, or research expenses | 26 700.00 | | | 26 700.00 |
IO DECREASES Total including other intangible assets | 1 087.00 | | | 1 087.00 |
IY DECREASES Total Tangible Fixed Assets | 3 499.00 | | | 3 499.00 |
KD ACQUISITIONS Total including other intangible assets | 1 087.00 | | | 1 087.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 499.00 | | | 3 499.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 964 171.00 | | | 964 171.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 795.00 | 491.00 | | 30 795.00 |
CY DEPRECIATION Start-up, development, or research expenses | 26 700.00 | | | 26 700.00 |
PE DEPRECIATION Total including other intangible assets | 843.00 | 244.00 | | 843.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 252.00 | 247.00 | | 3 252.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 434 365.00 | 68 734.00 | | 434 365.00 |
7C Grand total | 434 365.00 | 68 734.00 | | 434 365.00 |
9U on fixed assets – equity investments | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UG - Financial | | 68 734.00 | | |
| |
| 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 | 4 924.00 | 4 924.00 | | 4 924.00 |
8C Staff and Related Accounts | 5 994.00 | 5 994.00 | | 5 994.00 |
8D Social Security and Other Social Organizations | 32 523.00 | 32 523.00 | | 32 523.00 |
8E Income Taxes | 4 755.00 | 4 755.00 | | 4 755.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 386.00 | 25 386.00 | | 25 386.00 |
UT Other financial assets | 600.00 | | 600.00 | 600.00 |
UX Other trade receivables | 11 640.00 | 11 640.00 | | 11 640.00 |
VB VAT | 167.00 | 167.00 | | 167.00 |
VH Loans with a maturity of more than one year at origin | 75 346.00 | 29 711.00 | 45 635.00 | 75 346.00 |
VI Group and Associates | 116 534.00 | 116 534.00 | | 116 534.00 |
VK Loans repaid during the year | 28 207.00 | | | 28 207.00 |
VQ Other Taxes, Duties, and Similar Debts | 202.00 | 202.00 | | 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 408.00 | 11 808.00 | 600.00 | 12 408.00 |
VW VAT | 5 668.00 | 5 668.00 | | 5 668.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 271 332.00 | 225 697.00 | 45 635.00 | 271 332.00 |
