| |
| 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 | 6 135 780.00 | 5 528 926.00 | 606 854.00 | 6 135 780.00 |
BJ TOTAL (I) | 6 135 780.00 | 5 528 926.00 | 606 854.00 | 6 135 780.00 |
BX Customers and related accounts | 278 083.00 | | 278 083.00 | 278 083.00 |
BZ Other receivables | 1 010.00 | | 1 010.00 | 1 010.00 |
CD Marketable securities | 90 831.00 | | 90 831.00 | 90 831.00 |
CF Cash and cash equivalents | 386 092.00 | | 386 092.00 | 386 092.00 |
CJ TOTAL (II) | 756 016.00 | | 756 016.00 | 756 016.00 |
CO Grand total (0 to V) | 6 891 796.00 | 5 528 926.00 | 1 362 870.00 | 6 891 796.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 012 400.00 | 2 012 400.00 | | 2 012 400.00 |
DH Retained earnings | -2 558 861.00 | -3 029 622.00 | | -2 558 861.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 485 972.00 | 470 761.00 | | 485 972.00 |
DK Regulated provisions | 606 854.00 | 1 220 432.00 | | 606 854.00 |
DL TOTAL (I) | 546 365.00 | 673 971.00 | | 546 365.00 |
DU Loans and Debts from Credit Institutions (3) | 236 066.00 | 692 030.00 | | 236 066.00 |
DV Miscellaneous Loans and Financial Debts (4) | 558 390.00 | 558 390.00 | | 558 390.00 |
DY Tax and social security liabilities | 22 048.00 | 22 052.00 | | 22 048.00 |
EC TOTAL (IV) | 816 505.00 | 1 272 472.00 | | 816 505.00 |
EE Grand total (I to V) | 1 362 870.00 | 1 946 443.00 | | 1 362 870.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 512 595.00 | | 512 595.00 | 512 595.00 |
FJ Net sales | 512 595.00 | | 512 595.00 | 512 595.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 512 600.00 | |
FW Other purchases and external expenses | | | 8 900.00 | |
FX Taxes, duties, and similar payments | | | 2 285.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 613 578.00 | |
GF Total Operating Expenses (II) | | | 624 763.00 | |
GG - OPERATING RESULT (I - II) | | | -112 163.00 | |
GL Other interest and similar income | | | 2 544.00 | |
GP Total financial income (V) | | | 2 544.00 | |
GR Interest and similar expenses | | | 17 987.00 | |
GU Total financial expenses (VI) | | | 17 987.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 443.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -127 606.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 613 578.00 | 613 578.00 | | 613 578.00 |
HD Total exceptional income (VII) | 613 578.00 | 613 578.00 | | 613 578.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 613 578.00 | 613 578.00 | | 613 578.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 128 723.00 | 1 131 270.00 | | 1 128 723.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 642 750.00 | 660 510.00 | | 642 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 485 972.00 | 470 761.00 | | 485 972.00 |
| |
| 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 | 6 135 780.00 | | | 6 135 780.00 |
I4 DECREASES Grand Total | | | 6 135 780.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 135 780.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 135 780.00 | | | 6 135 780.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 613 578.00 | | | 613 578.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 613 578.00 | | | 613 578.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 220 432.00 | | 613 578.00 | 1 220 432.00 |
7C Grand total | 1 220 432.00 | | 613 578.00 | 1 220 432.00 |
| |
| 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 | 558 390.00 | 558 390.00 | | 558 390.00 |
UX Other trade receivables | 278 083.00 | | | 278 083.00 |
VB VAT | 1 010.00 | | | 1 010.00 |
VH Loans with a maturity of more than one year at origin | 236 066.00 | 236 066.00 | | 236 066.00 |
VQ Other Taxes, Duties, and Similar Debts | 263.00 | 263.00 | | 263.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 279 093.00 | 279 093.00 | | 279 093.00 |
VW VAT | 21 785.00 | 21 785.00 | | 21 785.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 816 505.00 | 816 505.00 | | 816 505.00 |
