| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 415 588.00 | | 1 415 588.00 | 1 415 588.00 |
AP Buildings | 8 325 055.00 | 4 186 755.00 | 4 138 299.00 | 8 325 055.00 |
AV Fixed assets in progress | 23 124.00 | | 23 124.00 | 23 124.00 |
BH Other financial assets | 9 632.00 | | 9 632.00 | 9 632.00 |
BJ TOTAL (I) | 9 773 399.00 | 4 186 755.00 | 5 586 643.00 | 9 773 399.00 |
BV Advances and down payments on orders | 37 631.00 | | 37 631.00 | 37 631.00 |
BX Customers and related accounts | 340 630.00 | | 340 630.00 | 340 630.00 |
BZ Other receivables | 2 749 607.00 | 2 625 862.00 | 123 745.00 | 2 749 607.00 |
CF Cash and cash equivalents | 962 112.00 | | 962 112.00 | 962 112.00 |
CH Prepaid expenses | 1 875.00 | | 1 875.00 | 1 875.00 |
CJ TOTAL (II) | 4 103 457.00 | 2 625 862.00 | 1 477 595.00 | 4 103 457.00 |
CO Grand total (0 to V) | 13 876 855.00 | 6 812 617.00 | 7 064 238.00 | 13 876 855.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -3 954 433.00 | -1 402 553.00 | | -3 954 433.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -214 356.00 | -2 551 880.00 | | -214 356.00 |
DL TOTAL (I) | -4 160 790.00 | -3 946 433.00 | | -4 160 790.00 |
DX Trade payables and related accounts | 135 041.00 | 128 430.00 | | 135 041.00 |
EA Other liabilities | 8 181.00 | 4 203.00 | | 8 181.00 |
EB Prepaid income (2) | 395 932.00 | 352 456.00 | | 395 932.00 |
EC TOTAL (IV) | 11 225 028.00 | 12 103 735.00 | | 11 225 028.00 |
EE Grand total (I to V) | 7 064 238.00 | 8 157 302.00 | | 7 064 238.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 482 914.00 | | 1 482 914.00 | 1 482 914.00 |
FJ Net sales | 1 482 914.00 | | 1 482 914.00 | 1 482 914.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 35 309.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 1 518 226.00 | |
FW Other purchases and external expenses | | | 674 428.00 | |
FX Taxes, duties, and similar payments | | | 146 196.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 183 835.00 | |
GE Other Expenses | | | 28.00 | |
GF Total Operating Expenses (II) | | | 1 004 487.00 | |
GG - OPERATING RESULT (I - II) | | | 513 739.00 | |
GL Other interest and similar income | | | 1 050.00 | |
GP Total financial income (V) | | | 1 050.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 729 146.00 | |
GU Total financial expenses (VI) | | | 729 146.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -728 096.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -214 356.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 519 276.00 | 1 593 234.00 | | 1 519 276.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 733 632.00 | 4 145 114.00 | | 1 733 632.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -214 356.00 | -2 551 880.00 | | -214 356.00 |
| |
| 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 | 9 721 687.00 | | 51 712.00 | 9 721 687.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 632.00 | |
I4 DECREASES Grand Total | | | 9 773 399.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 763 767.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 712 055.00 | | 51 712.00 | 9 712 055.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 632.00 | | | 9 632.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 002 920.00 | 183 835.00 | | 4 002 920.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 002 920.00 | 183 835.00 | | 4 002 920.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 2 625 862.00 | | | 2 625 862.00 |
7B Total provisions for depreciation | 2 625 862.00 | | | 2 625 862.00 |
7C Grand total | 2 625 862.00 | | | 2 625 862.00 |
| |
| 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 | 10 629 827.00 | 146 957.00 | 10 482 870.00 | 10 629 827.00 |
8B Suppliers and Related Accounts | 135 041.00 | 135 041.00 | | 135 041.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 181.00 | 8 181.00 | | 8 181.00 |
8L Deferred income | 395 932.00 | 395 932.00 | | 395 932.00 |
UT Other financial assets | 9 632.00 | | | 9 632.00 |
UX Other trade receivables | 340 630.00 | | | 340 630.00 |
VB VAT | 10 426.00 | | | 10 426.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 148.00 | 6 148.00 | | 6 148.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 750.00 | | | 2 750.00 |
VS Prepaid expenses | 1 875.00 | | | 1 875.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 113 345.00 | 352 931.00 | 2 760 414.00 | 3 113 345.00 |
VW VAT | 49 898.00 | 49 898.00 | | 49 898.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 225 028.00 | 742 158.00 | 10 482 870.00 | 11 225 028.00 |
