| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 200.00 | 1 200.00 | | 1 200.00 |
AJ Other Intangible Assets | 720.00 | 720.00 | | 720.00 |
AP Buildings | 69 863.00 | 22 056.00 | 47 807.00 | 69 863.00 |
AR Technical installations, industrial equipment and tools | 1 938 162.00 | 657 019.00 | 1 281 143.00 | 1 938 162.00 |
BJ TOTAL (I) | 2 009 945.00 | 680 995.00 | 1 328 951.00 | 2 009 945.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 25 417.00 | | 25 417.00 | 25 417.00 |
BZ Other receivables | 105 679.00 | | 105 679.00 | 105 679.00 |
CF Cash and cash equivalents | 9 638.00 | | 9 638.00 | 9 638.00 |
CH Prepaid expenses | 20 478.00 | | 20 478.00 | 20 478.00 |
CJ TOTAL (II) | 161 213.00 | | 161 213.00 | 161 213.00 |
CO Grand total (0 to V) | 2 171 158.00 | 680 995.00 | 1 490 163.00 | 2 171 158.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -232 479.00 | 136 689.00 | | -232 479.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 006.00 | -369 168.00 | | 78 006.00 |
DL TOTAL (I) | -143 473.00 | -221 479.00 | | -143 473.00 |
DQ Provisions for Expenses | 75 000.00 | 75 000.00 | | 75 000.00 |
DR TOTAL (IV) | 75 000.00 | 75 000.00 | | 75 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 10.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 529 010.00 | 1 666 733.00 | | 1 529 010.00 |
DX Trade payables and related accounts | 27 136.00 | 86 155.00 | | 27 136.00 |
DY Tax and social security liabilities | 2 490.00 | 1 477.00 | | 2 490.00 |
EC TOTAL (IV) | 1 558 637.00 | 1 754 375.00 | | 1 558 637.00 |
EE Grand total (I to V) | 1 490 163.00 | 1 607 896.00 | | 1 490 163.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 321 636.00 | | 321 636.00 | 321 636.00 |
FG Production sold - services | | | | |
FJ Net sales | 321 636.00 | | 321 636.00 | 321 636.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 321 639.00 | |
FW Other purchases and external expenses | | | 110 617.00 | |
FX Taxes, duties, and similar payments | | | 843.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 107 559.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 219 019.00 | |
GG - OPERATING RESULT (I - II) | | | 102 620.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 806.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 806.00 | |
GR Interest and similar expenses | | | 25 256.00 | |
GU Total financial expenses (VI) | | | 25 256.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24 450.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 164.00 | 417 375.00 | | 164.00 |
HH Total exceptional expenses (VIII) | 164.00 | 417 375.00 | | 164.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -164.00 | -417 375.00 | | -164.00 |
HL TOTAL REVENUE (I + III + V + VII) | 322 445.00 | 315 586.00 | | 322 445.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 244 439.00 | 684 755.00 | | 244 439.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 006.00 | -369 168.00 | | 78 006.00 |
| |
| 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 | 2 009 945.00 | | | 2 009 945.00 |
I4 DECREASES Grand Total | | | 2 009 945.00 | |
IO DECREASES Total including other intangible assets | | | 1 920.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 008 025.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 920.00 | | | 1 920.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 008 025.00 | | | 2 008 025.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 573 435.00 | 107 559.00 | | 573 435.00 |
PE DEPRECIATION Total including other intangible assets | 1 920.00 | | | 1 920.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 571 515.00 | 107 559.00 | | 571 515.00 |
| |
| 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 | 75 000.00 | | | 75 000.00 |
7C Grand total | 75 000.00 | | | 75 000.00 |
| |
| 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 | 1 529 010.00 | 126 826.00 | 586 858.00 | 1 529 010.00 |
8B Suppliers and Related Accounts | 27 136.00 | 27 136.00 | | 27 136.00 |
UX Other trade receivables | 25 417.00 | | | 25 417.00 |
VB VAT | 7 208.00 | | | 7 208.00 |
VC Group and associates | 98 470.00 | | | 98 470.00 |
VK Loans repaid during the year | 125 115.00 | | | 125 115.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 995.00 | 1 995.00 | | 1 995.00 |
VS Prepaid expenses | 20 478.00 | | | 20 478.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 151 575.00 | 151 575.00 | | 151 575.00 |
VW VAT | 495.00 | 495.00 | | 495.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 558 637.00 | 156 453.00 | 586 858.00 | 1 558 637.00 |
