| |
| 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 | 76 603.00 | 76 603.00 | | 76 603.00 |
AT Other tangible assets | 770 415.00 | 770 415.00 | | 770 415.00 |
BH Other financial assets | 34 528.00 | | 34 528.00 | 34 528.00 |
BJ TOTAL (I) | 881 546.00 | 847 018.00 | 34 528.00 | 881 546.00 |
BX Customers and related accounts | 145 551.00 | -100.00 | 145 651.00 | 145 551.00 |
BZ Other receivables | 134 959.00 | | 134 959.00 | 134 959.00 |
CF Cash and cash equivalents | 45 358.00 | | 45 358.00 | 45 358.00 |
CJ TOTAL (II) | 325 868.00 | -100.00 | 325 968.00 | 325 868.00 |
CO Grand total (0 to V) | 1 207 413.00 | 846 918.00 | 360 496.00 | 1 207 413.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 487 700.00 | 1 487 700.00 | | 1 487 700.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DH Retained earnings | -2 213 642.00 | -2 203 468.00 | | -2 213 642.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -64 537.00 | -10 174.00 | | -64 537.00 |
DL TOTAL (I) | -786 668.00 | -722 131.00 | | -786 668.00 |
DU Loans and Debts from Credit Institutions (3) | 48 266.00 | 30 611.00 | | 48 266.00 |
DV Miscellaneous Loans and Financial Debts (4) | 861 801.00 | 57 637.00 | | 861 801.00 |
DX Trade payables and related accounts | 169 707.00 | 94 513.00 | | 169 707.00 |
DY Tax and social security liabilities | 7 689.00 | 7 689.00 | | 7 689.00 |
DZ Fixed asset liabilities and related accounts | 26 119.00 | 26 119.00 | | 26 119.00 |
EA Other liabilities | 33 581.00 | 918 067.00 | | 33 581.00 |
EC TOTAL (IV) | 1 147 164.00 | 1 134 636.00 | | 1 147 164.00 |
EE Grand total (I to V) | 360 496.00 | 412 505.00 | | 360 496.00 |
EI Including equity loans | 6.00 | | | 6.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FS Purchases of goods (including customs duties) | | | -7 303.00 | |
FW Other purchases and external expenses | | | 52 246.00 | |
FX Taxes, duties, and similar payments | | | 6 780.00 | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | -1.00 | |
GF Total Operating Expenses (II) | | | 51 722.00 | |
GG - OPERATING RESULT (I - II) | | | -51 722.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -51 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 319.00 | | |
HH Total exceptional expenses (VIII) | | 319.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -319.00 | | |
HK Income tax | 12 815.00 | | | 12 815.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 6 333.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 537.00 | 16 507.00 | | 64 537.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -64 537.00 | -10 174.00 | | -64 537.00 |
| |
| 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 | 881 546.00 | | | 881 546.00 |
I3 DECREASES Total Financial Fixed Assets | | | 34 529.00 | |
I4 DECREASES Grand Total | | | 881 546.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 847 015.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 847 018.00 | | | 847 018.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 34 528.00 | | | 34 528.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 597 414.00 | | | 597 414.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 597 414.00 | | | 597 414.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | | | 11.00 | |
6E on fixed assets – tangible | 249 603.00 | | | 249 603.00 |
6T Receivables | | -100.00 | | |
7B Total provisions for depreciation | 249 603.00 | -100.00 | | 249 603.00 |
7C Grand total | 249 603.00 | -100.00 | | 249 603.00 |
UE of which provisions and reversals: - Operating | | | -100.00 | |
| |
| 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 | 18 223.00 | 18 223.00 | | 18 223.00 |
8B Suppliers and Related Accounts | 169 707.00 | 169 707.00 | | 169 707.00 |
8C Staff and Related Accounts | 6 072.00 | 6 072.00 | | 6 072.00 |
8D Social Security and Other Social Organizations | 1 616.00 | 1 616.00 | | 1 616.00 |
8J Fixed Asset Liabilities and Related Accounts | 26 119.00 | 26 119.00 | | 26 119.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 581.00 | 33 581.00 | | 33 581.00 |
UT Other financial assets | 34 528.00 | 34 528.00 | | 34 528.00 |
UX Other trade receivables | 145 551.00 | 145 551.00 | | 145 551.00 |
UY Staff and related accounts | 800.00 | 800.00 | | 800.00 |
UZ Social Security, other social security organizations | 896.00 | 896.00 | | 896.00 |
VB VAT | 43 398.00 | 43 398.00 | | 43 398.00 |
VC Group and associates | 25 000.00 | 25 000.00 | | 25 000.00 |
VG Loans with a maturity of up to one year at origin | 48 266.00 | 48 266.00 | | 48 266.00 |
VI Group and Associates | 843 578.00 | 843 578.00 | | 843 578.00 |
VP Miscellaneous | 2 638.00 | 2 638.00 | | 2 638.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 62 226.00 | 62 226.00 | | 62 226.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 315 038.00 | 315 038.00 | | 315 038.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 147 164.00 | 1 147 164.00 | | 1 147 164.00 |
