| |
| 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 | 3 695 000.00 | 1 036 925.00 | 2 658 075.00 | 3 695 000.00 |
BJ TOTAL (I) | 3 695 000.00 | 1 036 925.00 | 2 658 075.00 | 3 695 000.00 |
BX Customers and related accounts | 144 379.00 | | 144 379.00 | 144 379.00 |
BZ Other receivables | 83 629.00 | | 83 629.00 | 83 629.00 |
CF Cash and cash equivalents | 222 646.00 | | 222 646.00 | 222 646.00 |
CH Prepaid expenses | 19 034.00 | | 19 034.00 | 19 034.00 |
CJ TOTAL (II) | 469 688.00 | | 469 688.00 | 469 688.00 |
CO Grand total (0 to V) | 4 164 688.00 | 1 036 925.00 | 3 127 763.00 | 4 164 688.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -800 876.00 | -1 153 788.00 | | -800 876.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 334 423.00 | 352 911.00 | | 334 423.00 |
DK Regulated provisions | 2 426 832.00 | 2 596 097.00 | | 2 426 832.00 |
DL TOTAL (I) | 1 997 378.00 | 1 832 221.00 | | 1 997 378.00 |
DU Loans and Debts from Credit Institutions (3) | 1 124 847.00 | 1 597 971.00 | | 1 124 847.00 |
DX Trade payables and related accounts | 3 452.00 | 4 169.00 | | 3 452.00 |
DY Tax and social security liabilities | 2 086.00 | 4 305.00 | | 2 086.00 |
EC TOTAL (IV) | 1 130 385.00 | 1 606 445.00 | | 1 130 385.00 |
EE Grand total (I to V) | 3 127 763.00 | 3 438 667.00 | | 3 127 763.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | 622 732.00 | 622 732.00 | |
FJ Net sales | | 622 732.00 | 622 732.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 622 735.00 | |
FW Other purchases and external expenses | | | 82 512.00 | |
FX Taxes, duties, and similar payments | | | 11 307.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 184 750.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 278 571.00 | |
GG - OPERATING RESULT (I - II) | | | 344 164.00 | |
GL Other interest and similar income | | | 224.00 | |
GP Total financial income (V) | | | 224.00 | |
GR Interest and similar expenses | | | 12 020.00 | |
GU Total financial expenses (VI) | | | 12 020.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 332 368.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 169 266.00 | 169 266.00 | | 169 266.00 |
HD Total exceptional income (VII) | 169 266.00 | 169 266.00 | | 169 266.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 169 266.00 | 169 266.00 | | 169 266.00 |
HK Income tax | 167 211.00 | 176 456.00 | | 167 211.00 |
HL TOTAL REVENUE (I + III + V + VII) | 792 225.00 | 814 962.00 | | 792 225.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 457 802.00 | 462 051.00 | | 457 802.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 334 423.00 | 352 911.00 | | 334 423.00 |
| |
| 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 | 3 695 000.00 | | | 3 695 000.00 |
I4 DECREASES Grand Total | | | 3 695 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 695 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 695 000.00 | | | 3 695 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 852 175.00 | 184 750.00 | | 852 175.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 852 175.00 | 184 750.00 | | 852 175.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 596 097.00 | | 169 266.00 | 2 596 097.00 |
7C Grand total | 2 596 097.00 | | 169 266.00 | 2 596 097.00 |
| |
| 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 | 3 452.00 | 3 452.00 | | 3 452.00 |
UX Other trade receivables | 144 379.00 | | | 144 379.00 |
VB VAT | 13 863.00 | | | 13 863.00 |
VH Loans with a maturity of more than one year at origin | 1 124 847.00 | 476 426.00 | 648 421.00 | 1 124 847.00 |
VK Loans repaid during the year | 472 140.00 | | | 472 140.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 086.00 | 2 086.00 | | 2 086.00 |
VS Prepaid expenses | 19 034.00 | | | 19 034.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 247 042.00 | 247 042.00 | | 247 042.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 130 385.00 | 481 963.00 | 648 421.00 | 1 130 385.00 |
