| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 140 800.00 | 140 800.00 | | 140 800.00 |
BF Loans | 5 479.00 | | 5 479.00 | 5 479.00 |
BH Other financial assets | 2 219.00 | | 2 219.00 | 2 219.00 |
BJ TOTAL (I) | 148 498.00 | 140 800.00 | 7 698.00 | 148 498.00 |
BX Customers and related accounts | 101 796.00 | | 101 796.00 | 101 796.00 |
BZ Other receivables | 1 271 245.00 | | 1 271 245.00 | 1 271 245.00 |
CF Cash and cash equivalents | 7 983.00 | | 7 983.00 | 7 983.00 |
CJ TOTAL (II) | 1 381 024.00 | | 1 381 024.00 | 1 381 024.00 |
CO Grand total (0 to V) | 1 529 522.00 | 140 800.00 | 1 388 722.00 | 1 529 522.00 |
CP Shares due in less than one year | 4 637.00 | | | 4 637.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 640 000.00 | 640 000.00 | | 640 000.00 |
DD Legal reserve (1) | 49.00 | 49.00 | | 49.00 |
DG Other reserves | 922.00 | 922.00 | | 922.00 |
DH Retained earnings | -639 733.00 | -534 026.00 | | -639 733.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 011.00 | -105 707.00 | | 2 011.00 |
DL TOTAL (I) | 3 249.00 | 1 238.00 | | 3 249.00 |
DU Loans and Debts from Credit Institutions (3) | 180.00 | | | 180.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 229 784.00 | 1 114 478.00 | | 1 229 784.00 |
DX Trade payables and related accounts | 94 254.00 | 185 454.00 | | 94 254.00 |
DY Tax and social security liabilities | 53 370.00 | 61 079.00 | | 53 370.00 |
EA Other liabilities | 7 884.00 | 11 259.00 | | 7 884.00 |
EC TOTAL (IV) | 1 385 473.00 | 1 372 270.00 | | 1 385 473.00 |
EE Grand total (I to V) | 1 388 722.00 | 1 373 508.00 | | 1 388 722.00 |
EG Accrued income and payables due within one year | 1 385 473.00 | 1 372 270.00 | | 1 385 473.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 188 328.00 | | 188 328.00 | 188 328.00 |
FJ Net sales | 188 328.00 | | 188 328.00 | 188 328.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 188 338.00 | |
FU Purchases of raw materials and other supplies | | | 2 268.00 | |
FW Other purchases and external expenses | | | 110 819.00 | |
FX Taxes, duties, and similar payments | | | 1 679.00 | |
FY Salaries and Wages | | | 47 975.00 | |
FZ Social Security Contributions | | | 18 841.00 | |
GE Other Expenses | | | 1 161.00 | |
GF Total Operating Expenses (II) | | | 182 743.00 | |
GG - OPERATING RESULT (I - II) | | | 5 595.00 | |
GL Other interest and similar income | | | 10 641.00 | |
GP Total financial income (V) | | | 10 641.00 | |
GR Interest and similar expenses | | | 11 771.00 | |
GU Total financial expenses (VI) | | | 11 771.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 130.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 466.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 000.00 | 1 833.00 | | 4 000.00 |
HD Total exceptional income (VII) | 4 000.00 | 1 833.00 | | 4 000.00 |
HE Exceptional expenses on management operations | 6 455.00 | 51 357.00 | | 6 455.00 |
HH Total exceptional expenses (VIII) | 6 455.00 | 51 357.00 | | 6 455.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 455.00 | -49 524.00 | | -2 455.00 |
HL TOTAL REVENUE (I + III + V + VII) | 202 979.00 | 215 216.00 | | 202 979.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 200 969.00 | 320 923.00 | | 200 969.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 011.00 | -105 707.00 | | 2 011.00 |
| |
| 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 | 152 483.00 | | 1 336.00 | 152 483.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 321.00 | 7 698.00 | |
I4 DECREASES Grand Total | | 5 321.00 | 148 498.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 140 800.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 140 800.00 | | | 140 800.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 683.00 | | 1 336.00 | 11 683.00 |
| |
| 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 | 94 254.00 | 94 254.00 | | 94 254.00 |
8C Staff and Related Accounts | 13 928.00 | 13 928.00 | | 13 928.00 |
8D Social Security and Other Social Organizations | 11 202.00 | 11 202.00 | | 11 202.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 884.00 | 7 884.00 | | 7 884.00 |
UP Loans | 5 479.00 | 2 508.00 | 2 971.00 | 5 479.00 |
UT Other financial assets | 2 219.00 | 2 129.00 | 90.00 | 2 219.00 |
UX Other trade receivables | 101 796.00 | 101 796.00 | | 101 796.00 |
UY Staff and related accounts | 2 555.00 | 2 555.00 | | 2 555.00 |
VB VAT | 16 567.00 | 16 567.00 | | 16 567.00 |
VC Group and associates | 1 242 792.00 | | 1 242 792.00 | 1 242 792.00 |
VG Loans with a maturity of up to one year at origin | 180.00 | 180.00 | | 180.00 |
VI Group and Associates | 1 229 784.00 | | | 1 229 784.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 437.00 | 9 437.00 | | 9 437.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 331.00 | 9 331.00 | | 9 331.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 380 739.00 | 134 886.00 | 1 245 853.00 | 1 380 739.00 |
VW VAT | 18 803.00 | 18 803.00 | | 18 803.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 385 473.00 | 155 689.00 | | 1 385 473.00 |
