| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 746 235.00 | 55 290.00 | 690 945.00 | 746 235.00 |
AR Technical installations, industrial equipment and tools | 95 574.00 | 34 839.00 | 60 736.00 | 95 574.00 |
AT Other tangible assets | 117 997.00 | 24 041.00 | 93 956.00 | 117 997.00 |
BJ TOTAL (I) | 959 806.00 | 114 170.00 | 845 637.00 | 959 806.00 |
BR Intermediate and finished products | 106 165.00 | | 106 165.00 | 106 165.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 7 650.00 | | 7 650.00 | 7 650.00 |
BZ Other receivables | 75 294.00 | | 75 294.00 | 75 294.00 |
CF Cash and cash equivalents | 3 300.00 | | 3 300.00 | 3 300.00 |
CH Prepaid expenses | 1 122.00 | | 1 122.00 | 1 122.00 |
CJ TOTAL (II) | 193 531.00 | | 193 531.00 | 193 531.00 |
CO Grand total (0 to V) | 1 153 338.00 | 114 170.00 | 1 039 168.00 | 1 153 338.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 1 018.00 | 1 018.00 | | 1 018.00 |
DH Retained earnings | -48 423.00 | -46 542.00 | | -48 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -129 250.00 | -1 881.00 | | -129 250.00 |
DL TOTAL (I) | 24 870.00 | 154 120.00 | | 24 870.00 |
DU Loans and Debts from Credit Institutions (3) | 7.00 | 49.00 | | 7.00 |
DV Miscellaneous Loans and Financial Debts (4) | 993 459.00 | 859 547.00 | | 993 459.00 |
DX Trade payables and related accounts | 9 753.00 | 22 081.00 | | 9 753.00 |
DY Tax and social security liabilities | 6 286.00 | 10 967.00 | | 6 286.00 |
DZ Fixed asset liabilities and related accounts | 3 219.00 | 3 940.00 | | 3 219.00 |
EA Other liabilities | 1 574.00 | 1 574.00 | | 1 574.00 |
EC TOTAL (IV) | 1 014 298.00 | 898 159.00 | | 1 014 298.00 |
EE Grand total (I to V) | 1 039 168.00 | 1 052 279.00 | | 1 039 168.00 |
EG Accrued income and payables due within one year | 1 014 298.00 | 898 159.00 | | 1 014 298.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 22 000.00 | 44 000.00 | 66 000.00 | 22 000.00 |
FG Production sold - services | 7 003.00 | | 7 003.00 | 7 003.00 |
FJ Net sales | 29 003.00 | 44 000.00 | 73 003.00 | 29 003.00 |
FM Inventory production | | | 810.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 750.00 | |
FQ Other income | | | 524.00 | |
FR Total operating income (I) | | | 75 086.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 158 909.00 | |
FX Taxes, duties, and similar payments | | | 210.00 | |
FY Salaries and Wages | | | 20 651.00 | |
FZ Social Security Contributions | | | 7 271.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 55 355.00 | |
GE Other Expenses | | | 349.00 | |
GF Total Operating Expenses (II) | | | 242 744.00 | |
GG - OPERATING RESULT (I - II) | | | -167 658.00 | |
GR Interest and similar expenses | | | 11 770.00 | |
GU Total financial expenses (VI) | | | 11 770.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 770.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -179 428.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 750.00 | 480.00 | | 750.00 |
HA Exceptional income from management transactions | | 230 000.00 | | |
HB Exceptional income from capital transactions | | 57 083.00 | | |
HD Total exceptional income (VII) | | 287 083.00 | | |
HE Exceptional expenses on management operations | 62.00 | 4.00 | | 62.00 |
HF Exceptional expenses on capital transactions | | 53 512.00 | | |
HH Total exceptional expenses (VIII) | 62.00 | 53 517.00 | | 62.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -62.00 | 233 567.00 | | -62.00 |
HK Income tax | -50 240.00 | -1 484.00 | | -50 240.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 086.00 | 361 282.00 | | 75 086.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 204 336.00 | 363 163.00 | | 204 336.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -129 250.00 | -1 881.00 | | -129 250.00 |
| |
| 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 | 939 401.00 | | 20 406.00 | 939 401.00 |
I4 DECREASES Grand Total | | | 959 806.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 959 806.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 939 401.00 | | 20 406.00 | 939 401.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 58 815.00 | 55 355.00 | | 58 815.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 815.00 | 55 355.00 | | 58 815.00 |
| |
| 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 | 9 753.00 | 9 753.00 | | 9 753.00 |
8C Staff and Related Accounts | 2 930.00 | 2 930.00 | | 2 930.00 |
8D Social Security and Other Social Organizations | 2 193.00 | 2 193.00 | | 2 193.00 |
8J Fixed Asset Liabilities and Related Accounts | 3 219.00 | 3 219.00 | | 3 219.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 574.00 | 1 574.00 | | 1 574.00 |
UX Other trade receivables | 7 650.00 | 7 650.00 | | 7 650.00 |
UY Staff and related accounts | 7 000.00 | 7 000.00 | | 7 000.00 |
VB VAT | 5 928.00 | 5 928.00 | | 5 928.00 |
VC Group and associates | 50 240.00 | 50 240.00 | | 50 240.00 |
VG Loans with a maturity of up to one year at origin | 7.00 | 7.00 | | 7.00 |
VI Group and Associates | 993 459.00 | 993 459.00 | | 993 459.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 163.00 | 1 163.00 | | 1 163.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 127.00 | 12 127.00 | | 12 127.00 |
VS Prepaid expenses | 1 122.00 | 1 122.00 | | 1 122.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 84 067.00 | 84 067.00 | | 84 067.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 014 298.00 | 1 014 298.00 | | 1 014 298.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 210.00 | 490.00 | | 210.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 554.00 | 2 053.00 | | 3 554.00 |
ST Other accounts | 46 701.00 | 59 887.00 | | 46 701.00 |
XQ Rental, rental and co-ownership charges | 1 000.00 | 1 000.00 | | 1 000.00 |
YT Subcontracting | 105 254.00 | 116 635.00 | | 105 254.00 |
YV Retrocessions of fees, commissions and brokerage | 2 400.00 | | | 2 400.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 210.00 | 490.00 | | 210.00 |
YY Amount of VAT collected | 5 801.00 | 13 276.00 | | 5 801.00 |
YZ Total deductible VAT on goods and services | 24 837.00 | 33 348.00 | | 24 837.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 158 909.00 | 179 576.00 | | 158 909.00 |
