| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 14 993.00 | | 14 993.00 | 14 993.00 |
BJ TOTAL (I) | 14 993.00 | | 14 993.00 | 14 993.00 |
BT Goods | 1 850 239.00 | 1 157 913.00 | 692 325.00 | 1 850 239.00 |
BZ Other receivables | 448 881.00 | | 448 881.00 | 448 881.00 |
CF Cash and cash equivalents | 76.00 | | 76.00 | 76.00 |
CJ TOTAL (II) | 2 299 196.00 | 1 157 913.00 | 1 141 283.00 | 2 299 196.00 |
CO Grand total (0 to V) | 2 314 190.00 | 1 157 913.00 | 1 156 276.00 | 2 314 190.00 |
| |
| 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 |
DF Regulated reserves (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 639 915.00 | 710 416.00 | | 639 915.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -109 397.00 | -70 501.00 | | -109 397.00 |
DL TOTAL (I) | 574 518.00 | 683 915.00 | | 574 518.00 |
DU Loans and Debts from Credit Institutions (3) | | 25.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 578 028.00 | 579 853.00 | | 578 028.00 |
DX Trade payables and related accounts | 3 730.00 | 3 730.00 | | 3 730.00 |
EC TOTAL (IV) | 581 758.00 | 583 608.00 | | 581 758.00 |
EE Grand total (I to V) | 1 156 276.00 | 1 267 524.00 | | 1 156 276.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 160.00 | |
FX Taxes, duties, and similar payments | | | 342.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 37 783.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 64 400.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 105 686.00 | |
GG - OPERATING RESULT (I - II) | | | -105 686.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 923.00 | |
GL Other interest and similar income | | | 1 830.00 | |
GP Total financial income (V) | | | 1 923.00 | |
GR Interest and similar expenses | | | 5 634.00 | |
GU Total financial expenses (VI) | | | 5 634.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 710.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -109 397.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 923.00 | 76 993.00 | | 1 923.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 320.00 | 147 494.00 | | 111 320.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -109 397.00 | -70 501.00 | | -109 397.00 |
| |
| 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 | 14 994.00 | | | 14 994.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 994.00 | |
I4 DECREASES Grand Total | | | 14 994.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 994.00 | | | 14 994.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 1 055 730.00 | 102 183.00 | 1 157 913.00 | 1 055 730.00 |
7B Total provisions for depreciation | 1 055 730.00 | 102 183.00 | 1 157 913.00 | 1 055 730.00 |
7C Grand total | 1 055 730.00 | 102 183.00 | 1 157 913.00 | 1 055 730.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | 102 183.00 | | |
| |
| 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 | 578 029.00 | 578 029.00 | | 578 029.00 |
8B Suppliers and Related Accounts | 3 730.00 | 3 730.00 | | 3 730.00 |
UL Receivables related to investments | 14 994.00 | 14 994.00 | | 14 994.00 |
VC Group and associates | 448 881.00 | 448 881.00 | | 448 881.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 463 875.00 | 463 875.00 | | 463 875.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 581 759.00 | 581 759.00 | | 581 759.00 |
