| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 1 132.00 | | 1 132.00 | 1 132.00 |
BJ TOTAL (I) | 3 983.00 | | 3 983.00 | 3 983.00 |
BN Goods in progress | 452 940.00 | 452 940.00 | | 452 940.00 |
BV Advances and down payments on orders | 1 154.00 | | 1 154.00 | 1 154.00 |
BX Customers and related accounts | 1.00 | | 1.00 | 1.00 |
BZ Other receivables | 3 845.00 | | 3 845.00 | 3 845.00 |
CF Cash and cash equivalents | 1 215 333.00 | | 1 215 333.00 | 1 215 333.00 |
CH Prepaid expenses | 33 951.00 | | 33 951.00 | 33 951.00 |
CJ TOTAL (II) | 1 707 225.00 | 452 940.00 | 1 254 285.00 | 1 707 225.00 |
CO Grand total (0 to V) | 1 711 208.00 | 452 940.00 | 1 258 267.00 | 1 711 208.00 |
CP Shares due in less than one year | 1 132.00 | | | 1 132.00 |
CU Other investments | 2 851.00 | | 2 851.00 | 2 851.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DB Share, merger, contribution premiums, etc. | 26 608.00 | 26 608.00 | | 26 608.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 1 736 972.00 | 1 736 972.00 | | 1 736 972.00 |
DH Retained earnings | -1 837 220.00 | -1 787 601.00 | | -1 837 220.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 663 198.00 | -49 619.00 | | 663 198.00 |
DL TOTAL (I) | 633 557.00 | -29 641.00 | | 633 557.00 |
DP Provisions for Risks | 520 530.00 | 520 530.00 | | 520 530.00 |
DQ Provisions for Expenses | 45 096.00 | 302 484.00 | | 45 096.00 |
DR TOTAL (IV) | 565 625.00 | 823 014.00 | | 565 625.00 |
DU Loans and Debts from Credit Institutions (3) | 157.00 | 79.00 | | 157.00 |
DX Trade payables and related accounts | 54 200.00 | 54 305.00 | | 54 200.00 |
DY Tax and social security liabilities | 1 877.00 | 1 876.00 | | 1 877.00 |
DZ Fixed asset liabilities and related accounts | 2 851.00 | 2 851.00 | | 2 851.00 |
EA Other liabilities | | 540 246.00 | | |
EC TOTAL (IV) | 59 085.00 | 599 356.00 | | 59 085.00 |
EE Grand total (I to V) | 1 258 267.00 | 1 392 729.00 | | 1 258 267.00 |
EG Accrued income and payables due within one year | 59 085.00 | 599 356.00 | | 59 085.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 2 591.00 | | 2 591.00 | 2 591.00 |
FJ Net sales | 2 591.00 | | 2 591.00 | 2 591.00 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 257 388.00 | |
FR Total operating income (I) | | | 259 979.00 | |
FW Other purchases and external expenses | | | 113 150.00 | |
FX Taxes, duties, and similar payments | | | 1 706.00 | |
GF Total Operating Expenses (II) | | | 114 856.00 | |
GG - OPERATING RESULT (I - II) | | | 145 123.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 145 123.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 540 246.00 | 22 000.00 | | 540 246.00 |
HD Total exceptional income (VII) | 540 246.00 | 22 000.00 | | 540 246.00 |
HE Exceptional expenses on management operations | 22 171.00 | 171.00 | | 22 171.00 |
HH Total exceptional expenses (VIII) | 22 171.00 | 171.00 | | 22 171.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 518 075.00 | 21 829.00 | | 518 075.00 |
HL TOTAL REVENUE (I + III + V + VII) | 800 225.00 | 44 725.00 | | 800 225.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 137 027.00 | 94 344.00 | | 137 027.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 663 198.00 | -49 619.00 | | 663 198.00 |
| |
| 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 | 3 983.00 | | | 3 983.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 983.00 | |
I4 DECREASES Grand Total | | | 3 983.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 983.00 | | | 3 983.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 823 014.00 | | 257 388.00 | 823 014.00 |
7C Grand total | 823 014.00 | | 257 388.00 | 823 014.00 |
UE of which provisions and reversals: - Operating | | | 257 388.00 | |
| |
| 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 | 54 200.00 | 54 200.00 | | 54 200.00 |
8D Social Security and Other Social Organizations | 1 877.00 | 1 877.00 | | 1 877.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 851.00 | 2 851.00 | | 2 851.00 |
UP Loans | 1 132.00 | 1 132.00 | | 1 132.00 |
UX Other trade receivables | 1.00 | 1.00 | | 1.00 |
VG Loans with a maturity of up to one year at origin | 157.00 | 157.00 | | 157.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 845.00 | 3 845.00 | | 3 845.00 |
VS Prepaid expenses | 33 951.00 | 33 951.00 | | 33 951.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 929.00 | 38 929.00 | | 38 929.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 085.00 | 59 085.00 | | 59 085.00 |
