| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 425.00 | 737.00 | 687.00 | 1 425.00 |
AR Technical installations, industrial equipment and tools | 3 473.00 | 2 519.00 | 953.00 | 3 473.00 |
AT Other tangible assets | 1 617 174.00 | 229 468.00 | 1 387 705.00 | 1 617 174.00 |
BH Other financial assets | 3 860.00 | | 3 860.00 | 3 860.00 |
BJ TOTAL (I) | 1 625 932.00 | 232 725.00 | 1 393 206.00 | 1 625 932.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 10 217.00 | | 10 217.00 | 10 217.00 |
BZ Other receivables | 13 601.00 | | 13 601.00 | 13 601.00 |
CF Cash and cash equivalents | 3 384.00 | | 3 384.00 | 3 384.00 |
CH Prepaid expenses | 12 590.00 | | 12 590.00 | 12 590.00 |
CJ TOTAL (II) | 39 794.00 | | 39 794.00 | 39 794.00 |
CO Grand total (0 to V) | 1 665 726.00 | 232 725.00 | 1 433 001.00 | 1 665 726.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 1 681.00 | 1 436.00 | | 1 681.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 776.00 | 244.00 | | 11 776.00 |
DL TOTAL (I) | 15 657.00 | 3 881.00 | | 15 657.00 |
DU Loans and Debts from Credit Institutions (3) | 692 060.00 | 789 104.00 | | 692 060.00 |
DV Miscellaneous Loans and Financial Debts (4) | 699 890.00 | 620 731.00 | | 699 890.00 |
DX Trade payables and related accounts | 23 344.00 | 112 001.00 | | 23 344.00 |
DY Tax and social security liabilities | 1 987.00 | 3 705.00 | | 1 987.00 |
EA Other liabilities | 60.00 | | | 60.00 |
EC TOTAL (IV) | 1 417 343.00 | 1 525 542.00 | | 1 417 343.00 |
EE Grand total (I to V) | 1 433 001.00 | 1 529 424.00 | | 1 433 001.00 |
EG Accrued income and payables due within one year | 823 703.00 | 833 481.00 | | 823 703.00 |
EI Including equity loans | 699 890.00 | | | 699 890.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 131 036.00 | |
FJ Net sales | | | 131 036.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 131 040.00 | |
FW Other purchases and external expenses | | | 137 291.00 | |
FX Taxes, duties, and similar payments | | | 22 821.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 68 150.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 228 264.00 | |
GG - OPERATING RESULT (I - II) | | | -97 224.00 | |
GN Positive exchange differences | | | 72.00 | |
GP Total financial income (V) | | | 72.00 | |
GR Interest and similar expenses | | | 20 631.00 | |
GS Negative differences of foreign exchange | | | 412.00 | |
GU Total financial expenses (VI) | | | 21 044.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20 971.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -118 195.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 134 552.00 | 190 000.00 | | 134 552.00 |
HD Total exceptional income (VII) | 134 552.00 | 190 000.00 | | 134 552.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 134 552.00 | 190 000.00 | | 134 552.00 |
HK Income tax | 4 580.00 | 95.00 | | 4 580.00 |
HL TOTAL REVENUE (I + III + V + VII) | 265 664.00 | 364 507.00 | | 265 664.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 253 888.00 | 364 262.00 | | 253 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 776.00 | 244.00 | | 11 776.00 |
| |
| 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 | 1 625 932.00 | | | 1 625 932.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 860.00 | |
I4 DECREASES Grand Total | | | 1 625 932.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 622 072.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 622 072.00 | | | 1 622 072.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 860.00 | | | 3 860.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 164 575.00 | 68 150.00 | | 164 575.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 164 575.00 | 68 150.00 | | 164 575.00 |
| |
| 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 | 671 151.00 | 671 151.00 | | 671 151.00 |
8B Suppliers and Related Accounts | 23 344.00 | 23 344.00 | | 23 344.00 |
8K Other liabilities (including liabilities related to repo transactions) | 60.00 | 60.00 | | 60.00 |
UT Other financial assets | 3 860.00 | | 3 860.00 | 3 860.00 |
UX Other trade receivables | 10 217.00 | 10 217.00 | | 10 217.00 |
VB VAT | 13 601.00 | 13 601.00 | | 13 601.00 |
VH Loans with a maturity of more than one year at origin | 692 060.00 | 98 420.00 | 407 848.00 | 692 060.00 |
VI Group and Associates | 28 739.00 | 28 739.00 | | 28 739.00 |
VK Loans repaid during the year | 97 043.00 | | | 97 043.00 |
VQ Other Taxes, Duties, and Similar Debts | 379.00 | 379.00 | | 379.00 |
VS Prepaid expenses | 12 590.00 | 12 590.00 | | 12 590.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 269.00 | 36 409.00 | 3 860.00 | 40 269.00 |
VW VAT | 1 608.00 | 1 608.00 | | 1 608.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 417 343.00 | 823 703.00 | 407 848.00 | 1 417 343.00 |
