| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 11 761 716.00 | 3 833 227.00 | 7 928 489.00 | 11 761 716.00 |
AR Technical installations, industrial equipment and tools | 200 000.00 | 65 315.00 | 134 685.00 | 200 000.00 |
BJ TOTAL (I) | 11 961 716.00 | 3 898 542.00 | 8 063 174.00 | 11 961 716.00 |
BX Customers and related accounts | 368 964.00 | | 368 964.00 | 368 964.00 |
BZ Other receivables | 38 991.00 | | 38 991.00 | 38 991.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 127 802.00 | | 127 802.00 | 127 802.00 |
CJ TOTAL (II) | 535 757.00 | | 535 757.00 | 535 757.00 |
CO Grand total (0 to V) | 12 672 015.00 | 3 898 542.00 | 8 773 473.00 | 12 672 015.00 |
CW Deferred expenses or loan issuance costs | 174 542.00 | | 174 542.00 | 174 542.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 868 000.00 | 868 000.00 | | 868 000.00 |
DH Retained earnings | -387 326.00 | -312 497.00 | | -387 326.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -484.00 | -74 829.00 | | -484.00 |
DL TOTAL (I) | 480 190.00 | 480 674.00 | | 480 190.00 |
DQ Provisions for Expenses | 200 000.00 | 200 000.00 | | 200 000.00 |
DR TOTAL (IV) | 200 000.00 | 200 000.00 | | 200 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 195.00 | 337.00 | | 1 195.00 |
DX Trade payables and related accounts | 45 220.00 | 51 747.00 | | 45 220.00 |
DY Tax and social security liabilities | 53.00 | 414.00 | | 53.00 |
EA Other liabilities | 8 046 815.00 | 8 472 035.00 | | 8 046 815.00 |
EC TOTAL (IV) | 8 093 283.00 | 8 524 533.00 | | 8 093 283.00 |
EE Grand total (I to V) | 8 773 473.00 | 9 205 206.00 | | 8 773 473.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 566 873.00 | | 1 566 873.00 | 1 566 873.00 |
FJ Net sales | 1 566 873.00 | | 1 566 873.00 | 1 566 873.00 |
FR Total operating income (I) | | | 1 566 874.00 | |
FW Other purchases and external expenses | | | 433 130.00 | |
FX Taxes, duties, and similar payments | | | 102 347.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 620 583.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 156 061.00 | |
GG - OPERATING RESULT (I - II) | | | 410 813.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 409 154.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 409 154.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -409 154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 659.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 144.00 | 1 800.00 | | 2 144.00 |
HH Total exceptional expenses (VIII) | 2 144.00 | 1 800.00 | | 2 144.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 144.00 | -1 800.00 | | -2 144.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 566 874.00 | 1 548 832.00 | | 1 566 874.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 567 358.00 | 1 623 661.00 | | 1 567 358.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -484.00 | -74 829.00 | | -484.00 |
| |
| 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 | 11 961 716.00 | | | 11 961 716.00 |
I4 DECREASES Grand Total | | | 11 961 716.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 961 716.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 961 716.00 | | | 11 961 716.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 299 797.00 | 598 745.00 | | 3 299 797.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 299 797.00 | 598 745.00 | | 3 299 797.00 |
| |
| 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 | 200 000.00 | | | 200 000.00 |
7C Grand total | 200 000.00 | | | 200 000.00 |
| |
| 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 | 45 220.00 | 45 220.00 | | 45 220.00 |
UX Other trade receivables | 368 964.00 | | | 368 964.00 |
VB VAT | 9 762.00 | | | 9 762.00 |
VG Loans with a maturity of up to one year at origin | 1 195.00 | 1 195.00 | | 1 195.00 |
VI Group and Associates | 8 046 815.00 | | | 8 046 815.00 |
VJ Loans taken out during the year | 430 000.00 | | | 430 000.00 |
VK Loans repaid during the year | 889 247.00 | | | 889 247.00 |
VM Income taxes | 29 229.00 | | | 29 229.00 |
VQ Other Taxes, Duties, and Similar Debts | 53.00 | 53.00 | | 53.00 |
VS Prepaid expenses | 127 802.00 | | | 127 802.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 535 757.00 | 535 757.00 | | 535 757.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 093 283.00 | 46 469.00 | | 8 093 283.00 |
