| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 109 480.00 | 47 210.00 | 62 270.00 | 109 480.00 |
AT Other tangible assets | 63 335.00 | 19 499.00 | 43 836.00 | 63 335.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 4 585 815.00 | 1 066 709.00 | 3 519 105.00 | 4 585 815.00 |
BV Advances and down payments on orders | 3 000.00 | | 3 000.00 | 3 000.00 |
BX Customers and related accounts | 127 482.00 | | 127 482.00 | 127 482.00 |
BZ Other receivables | 179 246.00 | | 179 246.00 | 179 246.00 |
CF Cash and cash equivalents | 32 535.00 | | 32 535.00 | 32 535.00 |
CH Prepaid expenses | 1 914.00 | | 1 914.00 | 1 914.00 |
CJ TOTAL (II) | 344 177.00 | | 344 177.00 | 344 177.00 |
CO Grand total (0 to V) | 4 929 991.00 | 1 066 709.00 | 3 863 282.00 | 4 929 991.00 |
CU Other investments | 4 413 000.00 | 1 000 000.00 | 3 413 000.00 | 4 413 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200 000.00 | 1 200 000.00 | | 1 200 000.00 |
DH Retained earnings | -105 175.00 | | | -105 175.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -35 263.00 | -105 175.00 | | -35 263.00 |
DL TOTAL (I) | 1 059 563.00 | 1 094 825.00 | | 1 059 563.00 |
DU Loans and Debts from Credit Institutions (3) | 2 670 576.00 | 3 043 881.00 | | 2 670 576.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 024.00 | 1 148.00 | | 3 024.00 |
DX Trade payables and related accounts | 66 276.00 | 55 875.00 | | 66 276.00 |
DY Tax and social security liabilities | 63 844.00 | 256 221.00 | | 63 844.00 |
EC TOTAL (IV) | 2 803 719.00 | 3 357 125.00 | | 2 803 719.00 |
EE Grand total (I to V) | 3 863 282.00 | 4 451 951.00 | | 3 863 282.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 352 979.00 | | 352 979.00 | 352 979.00 |
FJ Net sales | 352 979.00 | | 352 979.00 | 352 979.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 633.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 364 615.00 | |
FU Purchases of raw materials and other supplies | | | 4.00 | |
FW Other purchases and external expenses | | | 115 193.00 | |
FX Taxes, duties, and similar payments | | | 7 720.00 | |
FY Salaries and Wages | | | 148 434.00 | |
FZ Social Security Contributions | | | 60 937.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 33 422.00 | |
GE Other Expenses | | | 2 178.00 | |
GF Total Operating Expenses (II) | | | 367 888.00 | |
GG - OPERATING RESULT (I - II) | | | -3 273.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 29 307.00 | |
GU Total financial expenses (VI) | | | 29 307.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 307.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 580.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 28 173.00 | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | 1 692.00 | | 4.00 |
HA Exceptional income from management transactions | 539.00 | | | 539.00 |
HB Exceptional income from capital transactions | 5 606.00 | | | 5 606.00 |
HD Total exceptional income (VII) | 6 145.00 | | | 6 145.00 |
HE Exceptional expenses on management operations | 3 222.00 | 180.00 | | 3 222.00 |
HF Exceptional expenses on capital transactions | 5 606.00 | | | 5 606.00 |
HH Total exceptional expenses (VIII) | 8 828.00 | 180.00 | | 8 828.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 683.00 | -180.00 | | -2 683.00 |
HL TOTAL REVENUE (I + III + V + VII) | 370 761.00 | 1 933 312.00 | | 370 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 406 024.00 | 2 038 487.00 | | 406 024.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -35 263.00 | -105 175.00 | | -35 263.00 |
| |
| 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 | 4 589 361.00 | 2 060.00 | | 4 589 361.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 109 480.00 | | | 109 480.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 606.00 | 4 413 000.00 | |
I4 DECREASES Grand Total | | 5 606.00 | 4 585 815.00 | |
IN DECREASES Start-up, development, or research expenses | | | 109 480.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 63 335.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 275.00 | 2 060.00 | | 61 275.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 418 606.00 | | | 4 418 606.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 287.00 | 33 422.00 | | 33 287.00 |
CY DEPRECIATION Start-up, development, or research expenses | 25 314.00 | 21 896.00 | | 25 314.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 973.00 | 11 526.00 | | 7 973.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 000 000.00 | | | 1 000 000.00 |
7C Grand total | 1 000 000.00 | | | 1 000 000.00 |
9U on fixed assets – equity investments | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 66 276.00 | 66 276.00 | | 66 276.00 |
8C Staff and Related Accounts | 8 065.00 | 8 065.00 | | 8 065.00 |
8D Social Security and Other Social Organizations | 15 649.00 | 15 649.00 | | 15 649.00 |
UX Other trade receivables | 127 482.00 | 127 482.00 | | 127 482.00 |
VB VAT | 10 696.00 | 10 696.00 | | 10 696.00 |
VC Group and associates | 163 750.00 | 163 750.00 | | 163 750.00 |
VG Loans with a maturity of up to one year at origin | 101.00 | 101.00 | | 101.00 |
VH Loans with a maturity of more than one year at origin | 2 274 407.00 | 381 757.00 | 1 892 650.00 | 2 274 407.00 |
VI Group and Associates | 3 024.00 | 3 024.00 | | 3 024.00 |
VJ Loans taken out during the year | 400 000.00 | | | 400 000.00 |
VK Loans repaid during the year | 372 878.00 | | | 372 878.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 800.00 | 5 800.00 | | 5 800.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 800.00 | 4 800.00 | | 4 800.00 |
VS Prepaid expenses | 1 914.00 | 1 914.00 | | 1 914.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 308 642.00 | 308 642.00 | | 308 642.00 |
VW VAT | 34 330.00 | 34 330.00 | | 34 330.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 407 652.00 | 515 002.00 | 1 892 650.00 | 2 407 652.00 |
