| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 948 870.00 | 226 674.00 | 722 195.00 | 948 870.00 |
AR Technical installations, industrial equipment and tools | 9 817 582.00 | 2 330 218.00 | 7 487 364.00 | 9 817 582.00 |
BD Other fixed assets | 281 561.00 | | 281 561.00 | 281 561.00 |
BH Other financial assets | 161 082.00 | | 161 082.00 | 161 082.00 |
BJ TOTAL (I) | 11 209 095.00 | 2 556 892.00 | 8 652 203.00 | 11 209 095.00 |
BX Customers and related accounts | 112 576.00 | | 112 576.00 | 112 576.00 |
BZ Other receivables | 27 904.00 | | 27 904.00 | 27 904.00 |
CF Cash and cash equivalents | 383 766.00 | | 383 766.00 | 383 766.00 |
CH Prepaid expenses | 67 573.00 | | 67 573.00 | 67 573.00 |
CJ TOTAL (II) | 591 819.00 | | 591 819.00 | 591 819.00 |
CO Grand total (0 to V) | 11 800 913.00 | 2 556 892.00 | 9 244 021.00 | 11 800 913.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 164 000.00 | 1 164 000.00 | | 1 164 000.00 |
DD Legal reserve (1) | 576.00 | | | 576.00 |
DH Retained earnings | 10 936.00 | -260 231.00 | | 10 936.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 230.00 | 271 743.00 | | 68 230.00 |
DL TOTAL (I) | 1 243 743.00 | 1 175 512.00 | | 1 243 743.00 |
DQ Provisions for Expenses | 93 478.00 | 93 478.00 | | 93 478.00 |
DR TOTAL (IV) | 93 478.00 | 93 478.00 | | 93 478.00 |
DU Loans and Debts from Credit Institutions (3) | 7 494 195.00 | 8 092 532.00 | | 7 494 195.00 |
DV Miscellaneous Loans and Financial Debts (4) | 250 368.00 | 490 731.00 | | 250 368.00 |
DX Trade payables and related accounts | 133 636.00 | 180 172.00 | | 133 636.00 |
DY Tax and social security liabilities | 28 602.00 | 6 514.00 | | 28 602.00 |
EC TOTAL (IV) | 7 906 801.00 | 8 769 949.00 | | 7 906 801.00 |
EE Grand total (I to V) | 9 244 021.00 | 10 038 939.00 | | 9 244 021.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 527 221.00 | | 1 527 221.00 | 1 527 221.00 |
FJ Net sales | 1 527 221.00 | | 1 527 221.00 | 1 527 221.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 527 221.00 | |
FW Other purchases and external expenses | | | 287 733.00 | |
FX Taxes, duties, and similar payments | | | 97 002.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 718 540.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 103 276.00 | |
GG - OPERATING RESULT (I - II) | | | 423 945.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 318 259.00 | |
GU Total financial expenses (VI) | | | 318 259.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -318 259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 686.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3 152.00 | 172.00 | | 3 152.00 |
HH Total exceptional expenses (VIII) | 3 152.00 | 172.00 | | 3 152.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 152.00 | -172.00 | | -3 152.00 |
HK Income tax | 34 304.00 | 5 756.00 | | 34 304.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 527 221.00 | 1 737 448.00 | | 1 527 221.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 458 991.00 | 1 465 706.00 | | 1 458 991.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 230.00 | 271 743.00 | | 68 230.00 |
| |
| 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 | 11 209 095.00 | | | 11 209 095.00 |
I3 DECREASES Total Financial Fixed Assets | | | 442 643.00 | |
I4 DECREASES Grand Total | | | 11 209 095.00 | |
IO DECREASES Total including other intangible assets | | | 948 870.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 817 582.00 | |
KD ACQUISITIONS Total including other intangible assets | 948 870.00 | | | 948 870.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 817 582.00 | | | 9 817 582.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 442 643.00 | | | 442 643.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 838 353.00 | 718 540.00 | | 1 838 353.00 |
PE DEPRECIATION Total including other intangible assets | 163 416.00 | 63 258.00 | | 163 416.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 674 936.00 | 655 282.00 | | 1 674 936.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 93 478.00 | | | 93 478.00 |
7C Grand total | 93 478.00 | | | 93 478.00 |
| |
| 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 | 250 368.00 | | 250 368.00 | 250 368.00 |
8B Suppliers and Related Accounts | 133 636.00 | 133 636.00 | | 133 636.00 |
8E Income Taxes | 28 548.00 | 28 548.00 | | 28 548.00 |
UT Other financial assets | 161 082.00 | | | 161 082.00 |
UX Other trade receivables | 112 576.00 | | | 112 576.00 |
VB VAT | 26 960.00 | | | 26 960.00 |
VH Loans with a maturity of more than one year at origin | 7 494 195.00 | 657 692.00 | 2 595 468.00 | 7 494 195.00 |
VN Other taxes, similar payments | 944.00 | | | 944.00 |
VS Prepaid expenses | 67 573.00 | | | 67 573.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 369 135.00 | 208 053.00 | 161 082.00 | 369 135.00 |
VW VAT | 54.00 | 54.00 | | 54.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 906 801.00 | 819 930.00 | 2 845 836.00 | 7 906 801.00 |
