| |
| 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 | 2 551 320.00 | 233 572.00 | 2 317 748.00 | 2 551 320.00 |
BJ TOTAL (I) | 2 551 320.00 | 233 572.00 | 2 317 748.00 | 2 551 320.00 |
BX Customers and related accounts | 34 150.00 | | 34 150.00 | 34 150.00 |
BZ Other receivables | 12 191.00 | | 12 191.00 | 12 191.00 |
CF Cash and cash equivalents | 235 041.00 | | 235 041.00 | 235 041.00 |
CH Prepaid expenses | 2 667.00 | | 2 667.00 | 2 667.00 |
CJ TOTAL (II) | 284 048.00 | | 284 048.00 | 284 048.00 |
CO Grand total (0 to V) | 2 835 369.00 | 233 572.00 | 2 601 797.00 | 2 835 369.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -149 708.00 | -12 846.00 | | -149 708.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -174 891.00 | -136 861.00 | | -174 891.00 |
DK Regulated provisions | 272 318.00 | 113 517.00 | | 272 318.00 |
DL TOTAL (I) | -47 281.00 | -31 191.00 | | -47 281.00 |
DU Loans and Debts from Credit Institutions (3) | 2 049 316.00 | 2 037 940.00 | | 2 049 316.00 |
DV Miscellaneous Loans and Financial Debts (4) | 535 384.00 | 543 852.00 | | 535 384.00 |
DX Trade payables and related accounts | 45 932.00 | 38 624.00 | | 45 932.00 |
DY Tax and social security liabilities | 18 445.00 | 511 274.00 | | 18 445.00 |
EC TOTAL (IV) | 2 649 078.00 | 3 131 689.00 | | 2 649 078.00 |
EE Grand total (I to V) | 2 601 797.00 | 3 100 498.00 | | 2 601 797.00 |
EG Accrued income and payables due within one year | 692 777.00 | 1 170 994.00 | | 692 777.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 2 889.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 340 722.00 | | 340 722.00 | 340 722.00 |
FJ Net sales | 340 722.00 | | 340 722.00 | 340 722.00 |
FN Capitalized production | | | | |
FR Total operating income (I) | | | 340 722.00 | |
FW Other purchases and external expenses | | | 59 961.00 | |
FX Taxes, duties, and similar payments | | | 18 669.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 150 094.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 228 725.00 | |
GG - OPERATING RESULT (I - II) | | | 111 997.00 | |
GR Interest and similar expenses | | | 128 088.00 | |
GU Total financial expenses (VI) | | | 128 088.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -128 088.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 090.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 158 801.00 | 113 517.00 | | 158 801.00 |
HH Total exceptional expenses (VIII) | 158 801.00 | 113 517.00 | | 158 801.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -158 801.00 | -113 517.00 | | -158 801.00 |
HL TOTAL REVENUE (I + III + V + VII) | 340 722.00 | 2 703 570.00 | | 340 722.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 515 613.00 | 2 840 432.00 | | 515 613.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -174 891.00 | -136 861.00 | | -174 891.00 |
| |
| 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 | 2 551 320.00 | | | 2 551 320.00 |
I4 DECREASES Grand Total | | | 2 551 320.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 551 320.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 551 320.00 | | | 2 551 320.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 83 478.00 | 150 094.00 | | 83 478.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 83 478.00 | 150 094.00 | | 83 478.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 113 517.00 | 158 801.00 | | 113 517.00 |
7C Grand total | 113 517.00 | 158 801.00 | | 113 517.00 |
UJ - Exceptional | | 158 801.00 | | |
| |
| 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 | 45 932.00 | 45 932.00 | | 45 932.00 |
UX Other trade receivables | 34 150.00 | | | 34 150.00 |
VB VAT | 4 090.00 | | | 4 090.00 |
VG Loans with a maturity of up to one year at origin | 6 712.00 | 6 712.00 | | 6 712.00 |
VH Loans with a maturity of more than one year at origin | 2 042 604.00 | 86 303.00 | 387 216.00 | 2 042 604.00 |
VI Group and Associates | 535 384.00 | 535 384.00 | | 535 384.00 |
VK Loans repaid during the year | 55 396.00 | | | 55 396.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 445.00 | 18 445.00 | | 18 445.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 102.00 | | | 8 102.00 |
VS Prepaid expenses | 2 667.00 | | | 2 667.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 008.00 | 49 008.00 | | 49 008.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 649 078.00 | 692 777.00 | 387 216.00 | 2 649 078.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 234.00 | | | 1 234.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 393.00 | 2 005.00 | | 5 393.00 |
ST Other accounts | 18 529.00 | 21 116.00 | | 18 529.00 |
XQ Rental, rental and co-ownership charges | 27 402.00 | 16 147.00 | | 27 402.00 |
YT Subcontracting | 8 638.00 | 2 528 757.00 | | 8 638.00 |
YW Business tax | 17 435.00 | 211.00 | | 17 435.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 18 669.00 | 211.00 | | 18 669.00 |
YY Amount of VAT collected | | 510 264.00 | | |
YZ Total deductible VAT on goods and services | 5 495.00 | 505 246.00 | | 5 495.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 59 961.00 | 2 568 024.00 | | 59 961.00 |
