| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 63 992.00 | 61 998.00 | 1 994.00 | 63 992.00 |
AR Technical installations, industrial equipment and tools | 2 728.00 | 2 728.00 | | 2 728.00 |
AT Other tangible assets | 46 381.00 | 46 381.00 | | 46 381.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 113 251.00 | 111 107.00 | 2 144.00 | 113 251.00 |
BT Goods | 438.00 | | 438.00 | 438.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 3 401.00 | | 3 401.00 | 3 401.00 |
CF Cash and cash equivalents | 1 293.00 | | 1 293.00 | 1 293.00 |
CJ TOTAL (II) | 5 132.00 | | 5 132.00 | 5 132.00 |
CO Grand total (0 to V) | 118 383.00 | 111 107.00 | 7 276.00 | 118 383.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -265 148.00 | -287 988.00 | | -265 148.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 124.00 | 22 841.00 | | -18 124.00 |
DL TOTAL (I) | -275 649.00 | -257 525.00 | | -275 649.00 |
DU Loans and Debts from Credit Institutions (3) | 7 800.00 | 11 200.00 | | 7 800.00 |
DV Miscellaneous Loans and Financial Debts (4) | 262 511.00 | 252 048.00 | | 262 511.00 |
DX Trade payables and related accounts | 5 327.00 | 1 103.00 | | 5 327.00 |
DY Tax and social security liabilities | 7 288.00 | 3 546.00 | | 7 288.00 |
EC TOTAL (IV) | 282 925.00 | 267 897.00 | | 282 925.00 |
EE Grand total (I to V) | 7 276.00 | 10 371.00 | | 7 276.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 882.00 | | 30 882.00 | 30 882.00 |
FJ Net sales | 30 882.00 | | 30 882.00 | 30 882.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 2 390.00 | |
FR Total operating income (I) | | | 33 272.00 | |
FT Inventory change (goods) | | | -182.00 | |
FU Purchases of raw materials and other supplies | | | 16 443.00 | |
FW Other purchases and external expenses | | | 15 327.00 | |
FX Taxes, duties, and similar payments | | | 4 717.00 | |
FY Salaries and Wages | | | 8 195.00 | |
FZ Social Security Contributions | | | 1 853.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 253.00 | |
GE Other Expenses | | | 2 790.00 | |
GF Total Operating Expenses (II) | | | 51 396.00 | |
GG - OPERATING RESULT (I - II) | | | -18 124.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 124.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 272.00 | 57 625.00 | | 33 272.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 396.00 | 34 784.00 | | 51 396.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 124.00 | 22 841.00 | | -18 124.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 108 854.00 | 2 539.00 | 285.00 | 108 854.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 108 854.00 | 2 539.00 | 285.00 | 108 854.00 |
| |
| 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 | 262 511.00 | 262 511.00 | | 262 511.00 |
8B Suppliers and Related Accounts | 5 327.00 | 5 327.00 | | 5 327.00 |
8D Social Security and Other Social Organizations | 7 288.00 | 7 288.00 | | 7 288.00 |
UT Other financial assets | 150.00 | | 150.00 | 150.00 |
VG Loans with a maturity of up to one year at origin | 7 800.00 | 7 800.00 | | 7 800.00 |
VS Prepaid expenses | 3 401.00 | 3 401.00 | | 3 401.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 551.00 | 3 401.00 | 150.00 | 3 551.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 282 925.00 | 282 925.00 | | 282 925.00 |
