| |
| 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 | 15 200 000.00 | 5 472 000.00 | 9 728 000.00 | 15 200 000.00 |
BJ TOTAL (I) | 15 200 000.00 | 5 472 000.00 | 9 728 000.00 | 15 200 000.00 |
BX Customers and related accounts | 510 201.00 | | 510 201.00 | 510 201.00 |
BZ Other receivables | 1 666.00 | | 1 666.00 | 1 666.00 |
CJ TOTAL (II) | 511 867.00 | | 511 867.00 | 511 867.00 |
CO Grand total (0 to V) | 15 711 867.00 | 5 472 000.00 | 10 239 867.00 | 15 711 867.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 708 000.00 | 2 708 000.00 | | 2 708 000.00 |
DH Retained earnings | -12 438 556.00 | -11 608 220.00 | | -12 438 556.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 438 345.00 | -830 336.00 | | 438 345.00 |
DK Regulated provisions | 9 728 000.00 | 10 346 411.00 | | 9 728 000.00 |
DL TOTAL (I) | 435 790.00 | 615 855.00 | | 435 790.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 272 000.00 | 9 814 231.00 | | 9 272 000.00 |
DX Trade payables and related accounts | 4 925.00 | 4 897.00 | | 4 925.00 |
EA Other liabilities | 527 153.00 | 9 215.00 | | 527 153.00 |
EC TOTAL (IV) | 9 804 077.00 | 9 828 343.00 | | 9 804 077.00 |
EE Grand total (I to V) | 10 239 867.00 | 10 444 199.00 | | 10 239 867.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 924 031.00 | 924 031.00 | |
FJ Net sales | | 924 031.00 | 924 031.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 924 031.00 | |
FW Other purchases and external expenses | | | 7 250.00 | |
FX Taxes, duties, and similar payments | | | 263.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 618 411.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 625 925.00 | |
GG - OPERATING RESULT (I - II) | | | 298 107.00 | |
GR Interest and similar expenses | | | 478 172.00 | |
GU Total financial expenses (VI) | | | 478 172.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -478 172.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -180 065.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 618 411.00 | 220 029.00 | | 618 411.00 |
HD Total exceptional income (VII) | 618 411.00 | 220 029.00 | | 618 411.00 |
HG Exceptional depreciation and provisions | | 824 837.00 | | |
HH Total exceptional expenses (VIII) | | 824 837.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 618 411.00 | -604 808.00 | | 618 411.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 542 442.00 | 1 240 432.00 | | 1 542 442.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 104 097.00 | 2 070 768.00 | | 1 104 097.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 438 345.00 | -830 336.00 | | 438 345.00 |
| |
| 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 | 15 200 000.00 | | | 15 200 000.00 |
I4 DECREASES Grand Total | | | 15 200 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 200 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 200 000.00 | | | 15 200 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 853 589.00 | 618 411.00 | | 4 853 589.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 853 589.00 | 618 411.00 | | 4 853 589.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 10 346 411.00 | | 618 411.00 | 10 346 411.00 |
7C Grand total | 10 346 411.00 | | 618 411.00 | 10 346 411.00 |
UJ - Exceptional | | | 618 411.00 | |
| |
| 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 |
VI Group and Associates | 527 153.00 | 527 153.00 | | 527 153.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 511 867.00 | 511 867.00 | | 511 867.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 804 077.00 | 9 804 077.00 | | 9 804 077.00 |
