| |
| 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 | 20 321 480.00 | 4 623 262.00 | 15 698 218.00 | 20 321 480.00 |
BH Other financial assets | 519 869.00 | | 519 869.00 | 519 869.00 |
BJ TOTAL (I) | 20 841 349.00 | 4 623 262.00 | 16 218 087.00 | 20 841 349.00 |
BX Customers and related accounts | 200 081.00 | | 200 081.00 | 200 081.00 |
BZ Other receivables | 80 783.00 | | 80 783.00 | 80 783.00 |
CF Cash and cash equivalents | 58 436.00 | | 58 436.00 | 58 436.00 |
CH Prepaid expenses | 32 000.00 | | 32 000.00 | 32 000.00 |
CJ TOTAL (II) | 371 300.00 | | 371 300.00 | 371 300.00 |
CO Grand total (0 to V) | 21 212 650.00 | 4 623 262.00 | 16 589 388.00 | 21 212 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DH Retained earnings | -1 654 064.00 | -1 216 191.00 | | -1 654 064.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -687 627.00 | -437 873.00 | | -687 627.00 |
DL TOTAL (I) | -341 691.00 | 345 936.00 | | -341 691.00 |
DQ Provisions for Expenses | 304 880.00 | 304 880.00 | | 304 880.00 |
DR TOTAL (IV) | 304 880.00 | 304 880.00 | | 304 880.00 |
DU Loans and Debts from Credit Institutions (3) | 8 280 000.00 | 9 017 968.00 | | 8 280 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 013 905.00 | 7 637 499.00 | | 8 013 905.00 |
DX Trade payables and related accounts | 206 646.00 | 237 142.00 | | 206 646.00 |
DY Tax and social security liabilities | 125 647.00 | 122 006.00 | | 125 647.00 |
EA Other liabilities | | 3 334.00 | | |
EC TOTAL (IV) | 16 626 198.00 | 17 017 950.00 | | 16 626 198.00 |
EE Grand total (I to V) | 16 589 388.00 | 17 668 766.00 | | 16 589 388.00 |
EG Accrued income and payables due within one year | 1 554 088.00 | 1 209 840.00 | | 1 554 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 562 156.00 | | 1 562 156.00 | 1 562 156.00 |
FJ Net sales | 1 562 156.00 | | 1 562 156.00 | 1 562 156.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 562 158.00 | |
FU Purchases of raw materials and other supplies | | | 1 565.00 | |
FW Other purchases and external expenses | | | 467 578.00 | |
FX Taxes, duties, and similar payments | | | 127 715.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 968 557.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 565 417.00 | |
GG - OPERATING RESULT (I - II) | | | -3 259.00 | |
GP Total financial income (V) | | | 154.00 | |
GU Total financial expenses (VI) | | | 686 676.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -686 521.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -689 781.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | -2 154.00 | 2 334.00 | | -2 154.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 154.00 | -2 334.00 | | 2 154.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 562 312.00 | 1 929 300.00 | | 1 562 312.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 249 938.00 | 2 367 174.00 | | 2 249 938.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -687 627.00 | -437 873.00 | | -687 627.00 |
| |
| 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 | 20 845 006.00 | | | 20 845 006.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 656.00 | 519 869.00 | |
I4 DECREASES Grand Total | | 3 656.00 | 20 841 349.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 321 480.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 321 480.00 | | | 20 321 480.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 523 525.00 | | | 523 525.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 654 704.00 | 968 557.00 | | 3 654 704.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 654 704.00 | 968 557.00 | | 3 654 704.00 |
| |
| 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 | 304 880.00 | | | 304 880.00 |
7C Grand total | 304 880.00 | | | 304 880.00 |
| |
| 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 | 8 013 905.00 | 485 795.00 | | 8 013 905.00 |
8B Suppliers and Related Accounts | 206 646.00 | 206 646.00 | | 206 646.00 |
UT Other financial assets | 519 869.00 | | | 519 869.00 |
UX Other trade receivables | 200 081.00 | | | 200 081.00 |
VB VAT | 22 485.00 | | | 22 485.00 |
VH Loans with a maturity of more than one year at origin | 8 280 000.00 | 736 000.00 | 2 944 000.00 | 8 280 000.00 |
VK Loans repaid during the year | 736 000.00 | | | 736 000.00 |
VN Other taxes, similar payments | 47 673.00 | | | 47 673.00 |
VQ Other Taxes, Duties, and Similar Debts | 107 587.00 | 107 587.00 | | 107 587.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 625.00 | | | 10 625.00 |
VS Prepaid expenses | 32 000.00 | | | 32 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 832 733.00 | 312 864.00 | 519 869.00 | 832 733.00 |
VW VAT | 18 060.00 | 18 060.00 | | 18 060.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 626 198.00 | 1 554 088.00 | 2 944 000.00 | 16 626 198.00 |
