| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 48 492.00 | 48 492.00 | | 48 492.00 |
AN Land | 39 000.00 | | 39 000.00 | 39 000.00 |
AP Buildings | 351 000.00 | 23 581.00 | 327 419.00 | 351 000.00 |
AR Technical installations, industrial equipment and tools | 972 948.00 | 303 880.00 | 669 068.00 | 972 948.00 |
BB Receivables related to investments | 1 001.00 | | 1 001.00 | 1 001.00 |
BD Other fixed assets | 849 890.00 | | 849 890.00 | 849 890.00 |
BH Other financial assets | 5 400.00 | | 5 400.00 | 5 400.00 |
BJ TOTAL (I) | 2 640 011.00 | 375 953.00 | 2 264 058.00 | 2 640 011.00 |
BX Customers and related accounts | 36 999.00 | | 36 999.00 | 36 999.00 |
BZ Other receivables | 15 627.00 | | 15 627.00 | 15 627.00 |
CF Cash and cash equivalents | 241 534.00 | | 241 534.00 | 241 534.00 |
CH Prepaid expenses | 299.00 | | 299.00 | 299.00 |
CJ TOTAL (II) | 294 458.00 | | 294 458.00 | 294 458.00 |
CO Grand total (0 to V) | 2 934 469.00 | 375 953.00 | 2 558 516.00 | 2 934 469.00 |
CP Shares due in less than one year | 6 401.00 | | | 6 401.00 |
CU Other investments | 372 280.00 | | 372 280.00 | 372 280.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 275 000.00 | 2 275 000.00 | | 2 275 000.00 |
DD Legal reserve (1) | 2 766.00 | 2 275.00 | | 2 766.00 |
DG Other reserves | 1 922.00 | 26 728.00 | | 1 922.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 684.00 | 9 810.00 | | 19 684.00 |
DK Regulated provisions | 3 816.00 | 360.00 | | 3 816.00 |
DL TOTAL (I) | 2 303 188.00 | 2 314 173.00 | | 2 303 188.00 |
DU Loans and Debts from Credit Institutions (3) | 231 115.00 | 284 773.00 | | 231 115.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 035.00 | | | 2 035.00 |
DX Trade payables and related accounts | 14 196.00 | 5 230.00 | | 14 196.00 |
DY Tax and social security liabilities | 7 982.00 | 1 908.00 | | 7 982.00 |
EC TOTAL (IV) | 255 328.00 | 291 911.00 | | 255 328.00 |
EE Grand total (I to V) | 2 558 516.00 | 2 606 083.00 | | 2 558 516.00 |
EG Accrued income and payables due within one year | 79 818.00 | 61 236.00 | | 79 818.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 69 260.00 | | 69 260.00 | 69 260.00 |
FG Production sold - services | 40 002.00 | | 40 002.00 | 40 002.00 |
FJ Net sales | 109 261.00 | | 109 261.00 | 109 261.00 |
FR Total operating income (I) | | | 109 261.00 | |
FW Other purchases and external expenses | | | 55 933.00 | |
FX Taxes, duties, and similar payments | | | 3 739.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 59 070.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 118 743.00 | |
GG - OPERATING RESULT (I - II) | | | -9 482.00 | |
GL Other interest and similar income | | | 47 565.00 | |
GP Total financial income (V) | | | 47 565.00 | |
GR Interest and similar expenses | | | 7 678.00 | |
GU Total financial expenses (VI) | | | 7 678.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 888.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 406.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 11.00 | | |
HG Exceptional depreciation and provisions | 3 456.00 | 360.00 | | 3 456.00 |
HH Total exceptional expenses (VIII) | 3 456.00 | 371.00 | | 3 456.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 456.00 | -371.00 | | -3 456.00 |
HK Income tax | 7 266.00 | 1 408.00 | | 7 266.00 |
HL TOTAL REVENUE (I + III + V + VII) | 156 826.00 | 120 414.00 | | 156 826.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 137 142.00 | 110 604.00 | | 137 142.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 684.00 | 9 810.00 | | 19 684.00 |
| |
| 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 | 2 639 010.00 | | 1 001.00 | 2 639 010.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 48 492.00 | | | 48 492.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 228 571.00 | |
I4 DECREASES Grand Total | | | 2 640 011.00 | |
IN DECREASES Start-up, development, or research expenses | | | 48 492.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 362 948.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 362 948.00 | | | 1 362 948.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 227 570.00 | | 1 001.00 | 1 227 570.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 316 883.00 | 59 070.00 | | 316 883.00 |
CY DEPRECIATION Start-up, development, or research expenses | 48 492.00 | | | 48 492.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 268 391.00 | 59 070.00 | | 268 391.00 |
| |
| 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 | 2 035.00 | 2 035.00 | | 2 035.00 |
8B Suppliers and Related Accounts | 14 196.00 | 14 196.00 | | 14 196.00 |
8E Income Taxes | 7 266.00 | 7 266.00 | | 7 266.00 |
UL Receivables related to investments | 1 001.00 | 1 001.00 | | 1 001.00 |
UT Other financial assets | 5 400.00 | 5 400.00 | | 5 400.00 |
UX Other trade receivables | 36 999.00 | | | 36 999.00 |
VB VAT | 9 105.00 | | | 9 105.00 |
VG Loans with a maturity of up to one year at origin | 446.00 | 446.00 | | 446.00 |
VH Loans with a maturity of more than one year at origin | 230 669.00 | 55 159.00 | 175 510.00 | 230 669.00 |
VK Loans repaid during the year | 53 566.00 | | | 53 566.00 |
VQ Other Taxes, Duties, and Similar Debts | 476.00 | 476.00 | | 476.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 522.00 | | | 6 522.00 |
VS Prepaid expenses | 299.00 | | | 299.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 325.00 | 59 325.00 | | 59 325.00 |
VW VAT | 240.00 | 240.00 | | 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 255 328.00 | 79 818.00 | 175 510.00 | 255 328.00 |
