| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 500.00 | 500.00 | | 500.00 |
AP Buildings | 483 094.00 | 301 588.00 | 181 507.00 | 483 094.00 |
AR Technical installations, industrial equipment and tools | 344 880.00 | 344 880.00 | | 344 880.00 |
AT Other tangible assets | 1 894 008.00 | 1 556 596.00 | 337 412.00 | 1 894 008.00 |
BB Receivables related to investments | 152.00 | | 152.00 | 152.00 |
BH Other financial assets | 81 500.00 | | 81 500.00 | 81 500.00 |
BJ TOTAL (I) | 2 804 136.00 | 2 203 565.00 | 600 571.00 | 2 804 136.00 |
BX Customers and related accounts | 11 480.00 | | 11 480.00 | 11 480.00 |
BZ Other receivables | 428 075.00 | | 428 075.00 | 428 075.00 |
CD Marketable securities | 676.00 | | 676.00 | 676.00 |
CF Cash and cash equivalents | 90 186.00 | | 90 186.00 | 90 186.00 |
CH Prepaid expenses | 1 925.00 | | 1 925.00 | 1 925.00 |
CJ TOTAL (II) | 532 341.00 | | 532 341.00 | 532 341.00 |
CO Grand total (0 to V) | 3 336 477.00 | 2 203 565.00 | 1 132 912.00 | 3 336 477.00 |
CP Shares due in less than one year | 81 652.00 | | | 81 652.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DH Retained earnings | -1 638 249.00 | -1 612 609.00 | | -1 638 249.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 040.00 | -25 640.00 | | -34 040.00 |
DL TOTAL (I) | -1 272 289.00 | -1 238 249.00 | | -1 272 289.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 135.00 | 1 184.00 | | 2 135.00 |
DX Trade payables and related accounts | 2 378 870.00 | 2 616 043.00 | | 2 378 870.00 |
DY Tax and social security liabilities | 2 816.00 | 7 991.00 | | 2 816.00 |
EA Other liabilities | 21 380.00 | | | 21 380.00 |
EC TOTAL (IV) | 2 405 201.00 | 2 625 217.00 | | 2 405 201.00 |
EE Grand total (I to V) | 1 132 912.00 | 1 386 968.00 | | 1 132 912.00 |
EG Accrued income and payables due within one year | 2 405 201.00 | 2 625 217.00 | | 2 405 201.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 331 930.00 | | 331 930.00 | 331 930.00 |
FJ Net sales | 331 930.00 | | 331 930.00 | 331 930.00 |
FR Total operating income (I) | | | 331 930.00 | |
FW Other purchases and external expenses | | | 161 002.00 | |
FX Taxes, duties, and similar payments | | | 1 975.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 203 097.00 | |
GF Total Operating Expenses (II) | | | 366 074.00 | |
GG - OPERATING RESULT (I - II) | | | -34 145.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 116.00 | |
GL Other interest and similar income | | | 5.00 | |
GP Total financial income (V) | | | 120.00 | |
GR Interest and similar expenses | | | 15.00 | |
GU Total financial expenses (VI) | | | 15.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 105.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 040.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 332 050.00 | 349 751.00 | | 332 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 366 090.00 | 375 391.00 | | 366 090.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 040.00 | -25 640.00 | | -34 040.00 |
| |
| 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 | 2 804 136.00 | | | 2 804 136.00 |
I3 DECREASES Total Financial Fixed Assets | | | 81 652.00 | |
I4 DECREASES Grand Total | | | 2 804 136.00 | |
IO DECREASES Total including other intangible assets | | | 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 721 983.00 | |
KD ACQUISITIONS Total including other intangible assets | 500.00 | | | 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 721 983.00 | | | 2 721 983.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 81 652.00 | | | 81 652.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 000 467.00 | 203 097.00 | | 2 000 467.00 |
PE DEPRECIATION Total including other intangible assets | 500.00 | | | 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 999 967.00 | 203 097.00 | | 1 999 967.00 |
| |
| 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 | 2 378 870.00 | 2 378 870.00 | | 2 378 870.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 380.00 | 21 380.00 | | 21 380.00 |
UL Receivables related to investments | 152.00 | 152.00 | | 152.00 |
UT Other financial assets | 81 500.00 | 81 500.00 | | 81 500.00 |
UX Other trade receivables | 11 480.00 | 11 480.00 | | 11 480.00 |
VB VAT | 419 191.00 | 419 191.00 | | 419 191.00 |
VI Group and Associates | 2 135.00 | 2 135.00 | | 2 135.00 |
VM Income taxes | 5 393.00 | 5 393.00 | | 5 393.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 559.00 | 2 559.00 | | 2 559.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 491.00 | 3 491.00 | | 3 491.00 |
VS Prepaid expenses | 1 925.00 | 1 925.00 | | 1 925.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 523 132.00 | 523 132.00 | | 523 132.00 |
VW VAT | 257.00 | 257.00 | | 257.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 405 201.00 | 2 405 201.00 | | 2 405 201.00 |
