| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 90 206.00 | 7 340.00 | 82 865.00 | 90 206.00 |
AR Technical installations, industrial equipment and tools | 42 954.00 | 29 854.00 | 13 101.00 | 42 954.00 |
AV Fixed assets in progress | 470 314.00 | | 470 314.00 | 470 314.00 |
AX Advances and down payments | 1 235.00 | | 1 235.00 | 1 235.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 604 724.00 | 37 194.00 | 567 531.00 | 604 724.00 |
BX Customers and related accounts | 1 044.00 | | 1 044.00 | 1 044.00 |
BZ Other receivables | 9 634.00 | | 9 634.00 | 9 634.00 |
CF Cash and cash equivalents | 39 329.00 | | 39 329.00 | 39 329.00 |
CH Prepaid expenses | 249.00 | | 249.00 | 249.00 |
CJ TOTAL (II) | 50 256.00 | | 50 256.00 | 50 256.00 |
CO Grand total (0 to V) | 654 980.00 | 37 194.00 | 617 786.00 | 654 980.00 |
CR Shares due in more than one year | 149.00 | | | 149.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -253 730.00 | -190 513.00 | | -253 730.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -58 540.00 | -63 218.00 | | -58 540.00 |
DL TOTAL (I) | -309 271.00 | -250 730.00 | | -309 271.00 |
DU Loans and Debts from Credit Institutions (3) | 218 654.00 | 253 645.00 | | 218 654.00 |
DV Miscellaneous Loans and Financial Debts (4) | 700 787.00 | 601 267.00 | | 700 787.00 |
DX Trade payables and related accounts | 6 742.00 | 6 886.00 | | 6 742.00 |
DY Tax and social security liabilities | 874.00 | 874.00 | | 874.00 |
EC TOTAL (IV) | 927 057.00 | 862 672.00 | | 927 057.00 |
EE Grand total (I to V) | 617 786.00 | 611 942.00 | | 617 786.00 |
EG Accrued income and payables due within one year | 48 105.00 | 62 427.00 | | 48 105.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 740.00 | | 1 740.00 | 1 740.00 |
FJ Net sales | 1 740.00 | | 1 740.00 | 1 740.00 |
FN Capitalized production | | | 46 797.00 | |
FR Total operating income (I) | | | 48 537.00 | |
FV Inventory change (raw materials and supplies) | | | -5.00 | |
FW Other purchases and external expenses | | | 99 806.00 | |
FX Taxes, duties, and similar payments | | | 573.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 901.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 105 300.00 | |
GG - OPERATING RESULT (I - II) | | | -56 763.00 | |
GR Interest and similar expenses | | | 1 777.00 | |
GU Total financial expenses (VI) | | | 1 777.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 777.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -58 540.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 20.00 | | | 20.00 |
HA Exceptional income from management transactions | 2.00 | 3.00 | | 2.00 |
HD Total exceptional income (VII) | 2.00 | 3.00 | | 2.00 |
HE Exceptional expenses on management operations | 2.00 | 1.00 | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | 1.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 539.00 | 52 185.00 | | 48 539.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 079.00 | 115 403.00 | | 107 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -58 540.00 | -63 218.00 | | -58 540.00 |
| |
| 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 | 557 927.00 | | 46 797.00 | 557 927.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 604 724.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 604 709.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 557 912.00 | | 46 797.00 | 557 912.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 293.00 | 4 901.00 | | 32 293.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 293.00 | 4 901.00 | | 32 293.00 |
| |
| 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 | 6 742.00 | 6 742.00 | | 6 742.00 |
UX Other trade receivables | 1 044.00 | 1 044.00 | | 1 044.00 |
VB VAT | 5 786.00 | 5 786.00 | | 5 786.00 |
VG Loans with a maturity of up to one year at origin | 218 654.00 | 40 489.00 | 168 305.00 | 218 654.00 |
VI Group and Associates | 700 787.00 | | | 700 787.00 |
VK Loans repaid during the year | 34 991.00 | | | 34 991.00 |
VQ Other Taxes, Duties, and Similar Debts | 700.00 | 700.00 | | 700.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 847.00 | 3 847.00 | | 3 847.00 |
VS Prepaid expenses | 249.00 | 100.00 | 149.00 | 249.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 927.00 | 10 778.00 | 149.00 | 10 927.00 |
VW VAT | 174.00 | 174.00 | | 174.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 927 057.00 | 48 105.00 | 168 305.00 | 927 057.00 |
