| |
| 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 | 9 650 000.00 | 3 126 600.00 | 6 523 400.00 | 9 650 000.00 |
BJ TOTAL (I) | 9 650 000.00 | 3 126 600.00 | 6 523 400.00 | 9 650 000.00 |
BX Customers and related accounts | 448 200.00 | | 448 200.00 | 448 200.00 |
BZ Other receivables | 1 666.00 | | 1 666.00 | 1 666.00 |
CJ TOTAL (II) | 449 866.00 | | 449 866.00 | 449 866.00 |
CO Grand total (0 to V) | 10 099 866.00 | 3 126 600.00 | 6 973 266.00 | 10 099 866.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 785 000.00 | 1 785 000.00 | | 1 785 000.00 |
DH Retained earnings | -7 695 100.00 | -7 425 764.00 | | -7 695 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -253 944.00 | -269 337.00 | | -253 944.00 |
DK Regulated provisions | 6 523 400.00 | 6 420 917.00 | | 6 523 400.00 |
DL TOTAL (I) | 359 356.00 | 510 817.00 | | 359 356.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 259 391.00 | 6 550 370.00 | | 6 259 391.00 |
DX Trade payables and related accounts | 4 925.00 | 4 898.00 | | 4 925.00 |
EA Other liabilities | 349 594.00 | 21 039.00 | | 349 594.00 |
EC TOTAL (IV) | 6 613 910.00 | 6 576 307.00 | | 6 613 910.00 |
EE Grand total (I to V) | 6 973 265.00 | 7 087 123.00 | | 6 973 265.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 640 285.00 | 640 285.00 | |
FJ Net sales | | 640 285.00 | 640 285.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 640 285.00 | |
FW Other purchases and external expenses | | | 7 250.00 | |
FX Taxes, duties, and similar payments | | | 939.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 434 250.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 442 440.00 | |
GG - OPERATING RESULT (I - II) | | | 197 845.00 | |
GR Interest and similar expenses | | | 349 306.00 | |
GU Total financial expenses (VI) | | | 349 306.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -349 306.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -151 461.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 241 026.00 | 240 991.00 | | 241 026.00 |
HD Total exceptional income (VII) | 241 026.00 | 240 991.00 | | 241 026.00 |
HG Exceptional depreciation and provisions | 343 509.00 | 343 571.00 | | 343 509.00 |
HH Total exceptional expenses (VIII) | 343 509.00 | 343 571.00 | | 343 509.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -102 483.00 | -102 580.00 | | -102 483.00 |
HL TOTAL REVENUE (I + III + V + VII) | 881 311.00 | 881 277.00 | | 881 311.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 135 255.00 | 1 150 614.00 | | 1 135 255.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -253 944.00 | -269 337.00 | | -253 944.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 692 350.00 | 434 250.00 | | 2 692 350.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 692 350.00 | 434 250.00 | | 2 692 350.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6 420 917.00 | 343 509.00 | 241 026.00 | 6 420 917.00 |
7C Grand total | 6 420 917.00 | 343 509.00 | 241 026.00 | 6 420 917.00 |
UJ - Exceptional | | 343 509.00 | 241 026.00 | |
| |
| 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 | 4 925.00 | 4 925.00 | | 4 925.00 |
UX Other trade receivables | 448 200.00 | | | 448 200.00 |
VI Group and Associates | 349 594.00 | 349 594.00 | | 349 594.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 449 865.00 | 449 865.00 | | 449 865.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 613 910.00 | 6 613 910.00 | | 6 613 910.00 |
