| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
AP Buildings | 7 903.00 | 3 752.00 | 4 151.00 | 7 903.00 |
AR Technical installations, industrial equipment and tools | 659 243.00 | 462 990.00 | 196 253.00 | 659 243.00 |
AT Other tangible assets | 20 630.00 | 10 710.00 | 9 920.00 | 20 630.00 |
AV Fixed assets in progress | 1 444 855.00 | | 1 444 855.00 | 1 444 855.00 |
BH Other financial assets | 5 100.00 | | 5 100.00 | 5 100.00 |
BJ TOTAL (I) | 3 637 731.00 | 477 452.00 | 3 160 279.00 | 3 637 731.00 |
BZ Other receivables | 222 806.00 | | 222 806.00 | 222 806.00 |
CF Cash and cash equivalents | 45 699.00 | | 45 699.00 | 45 699.00 |
CJ TOTAL (II) | 268 505.00 | | 268 505.00 | 268 505.00 |
CO Grand total (0 to V) | 3 906 236.00 | 477 452.00 | 3 428 784.00 | 3 906 236.00 |
CP Shares due in less than one year | 5 100.00 | | | 5 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DH Retained earnings | -4 275 872.00 | -4 070 884.00 | | -4 275 872.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -154 867.00 | -204 988.00 | | -154 867.00 |
DL TOTAL (I) | -4 130 739.00 | -3 975 872.00 | | -4 130 739.00 |
DX Trade payables and related accounts | 220 209.00 | 220 825.00 | | 220 209.00 |
DY Tax and social security liabilities | 9 994.00 | 8 684.00 | | 9 994.00 |
EA Other liabilities | 7 329 321.00 | 7 234 659.00 | | 7 329 321.00 |
EC TOTAL (IV) | 7 559 524.00 | 7 464 168.00 | | 7 559 524.00 |
EE Grand total (I to V) | 3 428 784.00 | 3 488 296.00 | | 3 428 784.00 |
EG Accrued income and payables due within one year | 7 559 524.00 | 7 464 168.00 | | 7 559 524.00 |
| |
| 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 | | | 573.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 581.00 | |
FW Other purchases and external expenses | | | 47 957.00 | |
FX Taxes, duties, and similar payments | | | 17 425.00 | |
FY Salaries and Wages | | | 19 218.00 | |
FZ Social Security Contributions | | | 1 645.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 68 134.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 154 380.00 | |
GG - OPERATING RESULT (I - II) | | | -153 799.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -153 799.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 573.00 | 246.00 | | 573.00 |
HE Exceptional expenses on management operations | 1 069.00 | 14 853.00 | | 1 069.00 |
HH Total exceptional expenses (VIII) | 1 069.00 | 14 853.00 | | 1 069.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 069.00 | -14 853.00 | | -1 069.00 |
HL TOTAL REVENUE (I + III + V + VII) | 581.00 | 252.00 | | 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 155 449.00 | 205 240.00 | | 155 449.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -154 867.00 | -204 988.00 | | -154 867.00 |
| |
| 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 | 3 626 710.00 | | 11 021.00 | 3 626 710.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 100.00 | |
I4 DECREASES Grand Total | | | 3 637 731.00 | |
IO DECREASES Total including other intangible assets | | | 1 500 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 132 631.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 500 000.00 | | | 1 500 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 121 610.00 | | 11 021.00 | 2 121 610.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 100.00 | | | 5 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 409 318.00 | 68 134.00 | | 409 318.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 409 318.00 | 68 134.00 | | 409 318.00 |
| |
| 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 | 220 209.00 | 220 209.00 | | 220 209.00 |
8C Staff and Related Accounts | 8 376.00 | 8 376.00 | | 8 376.00 |
8D Social Security and Other Social Organizations | 1 618.00 | 1 618.00 | | 1 618.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 329 321.00 | 7 329 321.00 | | 7 329 321.00 |
UT Other financial assets | 5 100.00 | 5 100.00 | | 5 100.00 |
UY Staff and related accounts | 233.00 | 233.00 | | 233.00 |
UZ Social Security, other social security organizations | 392.00 | 392.00 | | 392.00 |
VB VAT | 49 401.00 | 49 401.00 | | 49 401.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 172 780.00 | 172 780.00 | | 172 780.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 227 906.00 | 227 906.00 | | 227 906.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 559 524.00 | 7 559 524.00 | | 7 559 524.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 79.00 | 1 425.00 | | 79.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 453.00 | 9 067.00 | | 10 453.00 |
ST Other accounts | 20 356.00 | 55 733.00 | | 20 356.00 |
XQ Rental, rental and co-ownership charges | 16 378.00 | 35 424.00 | | 16 378.00 |
YU External personnel | 771.00 | 1 390.00 | | 771.00 |
YW Business tax | 17 346.00 | 7 096.00 | | 17 346.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 17 425.00 | 8 521.00 | | 17 425.00 |
YZ Total deductible VAT on goods and services | 4 237.00 | | | 4 237.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 47 957.00 | 101 613.00 | | 47 957.00 |
