| |
| 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 | 20 638 799.00 | 11 187 098.00 | 9 451 701.00 | 20 638 799.00 |
BJ TOTAL (I) | 20 638 799.00 | 11 187 098.00 | 9 451 701.00 | 20 638 799.00 |
BX Customers and related accounts | 339 133.00 | | 339 133.00 | 339 133.00 |
BZ Other receivables | 13 897.00 | | 13 897.00 | 13 897.00 |
CF Cash and cash equivalents | 853 883.00 | | 853 883.00 | 853 883.00 |
CH Prepaid expenses | 80 563.00 | | 80 563.00 | 80 563.00 |
CJ TOTAL (II) | 1 287 476.00 | | 1 287 476.00 | 1 287 476.00 |
CO Grand total (0 to V) | 21 926 275.00 | 11 187 098.00 | 10 739 177.00 | 21 926 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -2 879 436.00 | -2 822 209.00 | | -2 879 436.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -90 279.00 | -57 227.00 | | -90 279.00 |
DL TOTAL (I) | -2 932 714.00 | -2 842 436.00 | | -2 932 714.00 |
DP Provisions for Risks | | 226 315.00 | | |
DQ Provisions for Expenses | 300 000.00 | 313 644.00 | | 300 000.00 |
DR TOTAL (IV) | 300 000.00 | 539 959.00 | | 300 000.00 |
DU Loans and Debts from Credit Institutions (3) | 7 950 843.00 | 9 002 981.00 | | 7 950 843.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 354 929.00 | 5 263 865.00 | | 5 354 929.00 |
DX Trade payables and related accounts | 9 971.00 | 23 340.00 | | 9 971.00 |
DY Tax and social security liabilities | 56 148.00 | 100 473.00 | | 56 148.00 |
EC TOTAL (IV) | 13 371 891.00 | 14 390 659.00 | | 13 371 891.00 |
EE Grand total (I to V) | 10 739 177.00 | 12 088 183.00 | | 10 739 177.00 |
EG Accrued income and payables due within one year | 1 970 536.00 | 1 591 082.00 | | 1 970 536.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 384 393.00 | | 2 384 393.00 | 2 384 393.00 |
FJ Net sales | 2 384 393.00 | | 2 384 393.00 | 2 384 393.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 30 652.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 415 047.00 | |
FW Other purchases and external expenses | | | 449 536.00 | |
FX Taxes, duties, and similar payments | | | 149 394.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 376 351.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 975 282.00 | |
GG - OPERATING RESULT (I - II) | | | 439 765.00 | |
GR Interest and similar expenses | | | 538 558.00 | |
GU Total financial expenses (VI) | | | 538 558.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -538 558.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -98 793.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 226 315.00 | | | 226 315.00 |
HD Total exceptional income (VII) | 226 315.00 | | | 226 315.00 |
HE Exceptional expenses on management operations | 6 098.00 | | | 6 098.00 |
HF Exceptional expenses on capital transactions | 211 703.00 | | | 211 703.00 |
HG Exceptional depreciation and provisions | | 226 315.00 | | |
HH Total exceptional expenses (VIII) | 217 801.00 | 226 315.00 | | 217 801.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 514.00 | -226 315.00 | | 8 514.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 641 363.00 | 2 097 806.00 | | 2 641 363.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 731 642.00 | 2 155 033.00 | | 2 731 642.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -90 279.00 | -57 227.00 | | -90 279.00 |
| |
| 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 | 20 638 799.00 | | | 20 638 799.00 |
I4 DECREASES Grand Total | | | 20 638 799.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 638 799.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 638 799.00 | | | 20 638 799.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 810 747.00 | 1 376 351.00 | | 9 810 747.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 810 747.00 | 1 376 351.00 | | 9 810 747.00 |
| |
| 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 | 539 959.00 | | 239 959.00 | 539 959.00 |
7C Grand total | 539 959.00 | | 239 959.00 | 539 959.00 |
UE of which provisions and reversals: - Operating | | | 13 644.00 | |
UJ - Exceptional | | | 226 315.00 | |
| |
| 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 | 9 971.00 | 9 971.00 | | 9 971.00 |
UX Other trade receivables | 339 133.00 | | | 339 133.00 |
VB VAT | 13 775.00 | | | 13 775.00 |
VH Loans with a maturity of more than one year at origin | 7 950 843.00 | 1 904 417.00 | 5 019 644.00 | 7 950 843.00 |
VI Group and Associates | 5 354 929.00 | | | 5 354 929.00 |
VK Loans repaid during the year | 1 082 143.00 | | | 1 082 143.00 |
VP Miscellaneous | 122.00 | | | 122.00 |
VQ Other Taxes, Duties, and Similar Debts | 49 641.00 | 49 641.00 | | 49 641.00 |
VS Prepaid expenses | 80 563.00 | | | 80 563.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 433 593.00 | 433 593.00 | | 433 593.00 |
VW VAT | 6 507.00 | 6 507.00 | | 6 507.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 371 891.00 | 1 970 536.00 | 5 019 644.00 | 13 371 891.00 |
