| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 4 437 501.00 | 332 550.00 | 4 104 951.00 | 4 437 501.00 |
AR Technical installations, industrial equipment and tools | 23 175 171.00 | 1 723 975.00 | 21 451 196.00 | 23 175 171.00 |
BJ TOTAL (I) | 27 612 672.00 | 2 056 525.00 | 25 556 147.00 | 27 612 672.00 |
BX Customers and related accounts | 796 832.00 | | 796 832.00 | 796 832.00 |
BZ Other receivables | 359 058.00 | | 359 058.00 | 359 058.00 |
CF Cash and cash equivalents | 760 233.00 | | 760 233.00 | 760 233.00 |
CH Prepaid expenses | 52 125.00 | | 52 125.00 | 52 125.00 |
CJ TOTAL (II) | 1 968 248.00 | | 1 968 248.00 | 1 968 248.00 |
CO Grand total (0 to V) | 29 580 919.00 | 2 056 525.00 | 27 524 394.00 | 29 580 919.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 834 650.00 | 16 834 650.00 | | 16 834 650.00 |
DH Retained earnings | | -4 884.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 152 713.00 | 349 662.00 | | 1 152 713.00 |
DL TOTAL (I) | 17 987 363.00 | 17 179 428.00 | | 17 987 363.00 |
DQ Provisions for Expenses | 262 638.00 | 262 638.00 | | 262 638.00 |
DR TOTAL (IV) | 262 638.00 | 262 638.00 | | 262 638.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 267 501.00 | 10 117 532.00 | | 8 267 501.00 |
DX Trade payables and related accounts | 741 288.00 | 170 008.00 | | 741 288.00 |
DY Tax and social security liabilities | 52 904.00 | 4 148.00 | | 52 904.00 |
EA Other liabilities | 212 700.00 | | | 212 700.00 |
EC TOTAL (IV) | 9 274 393.00 | 10 291 687.00 | | 9 274 393.00 |
EE Grand total (I to V) | 27 524 394.00 | 27 733 754.00 | | 27 524 394.00 |
EG Accrued income and payables due within one year | 7 274 393.00 | 10 291 687.00 | | 7 274 393.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 3 550 981.00 | | 3 550 981.00 | 3 550 981.00 |
FJ Net sales | 3 550 981.00 | | 3 550 981.00 | 3 550 981.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 055.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 3 554 038.00 | |
FW Other purchases and external expenses | | | 471 266.00 | |
FX Taxes, duties, and similar payments | | | 201 107.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 380 580.00 | |
GE Other Expenses | | | 31.00 | |
GF Total Operating Expenses (II) | | | 2 052 983.00 | |
GG - OPERATING RESULT (I - II) | | | 1 501 055.00 | |
GR Interest and similar expenses | | | 348 342.00 | |
GU Total financial expenses (VI) | | | 348 342.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -348 342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 152 713.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 554 038.00 | 1 480 324.00 | | 3 554 038.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 401 325.00 | 1 130 662.00 | | 2 401 325.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 152 713.00 | 349 662.00 | | 1 152 713.00 |
| |
| 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 | 26 678 266.00 | | 934 405.00 | 26 678 266.00 |
I4 DECREASES Grand Total | | | 27 612 672.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 612 672.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 678 266.00 | | 934 405.00 | 26 678 266.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 675 945.00 | 1 380 580.00 | | 675 945.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 675 945.00 | 1 380 580.00 | | 675 945.00 |
| |
| 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 | 262 638.00 | | | 262 638.00 |
7C Grand total | 262 638.00 | | | 262 638.00 |
| |
| 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 | 2 000 000.00 | | 2 000 000.00 | 2 000 000.00 |
8B Suppliers and Related Accounts | 741 288.00 | 741 288.00 | | 741 288.00 |
8K Other liabilities (including liabilities related to repo transactions) | 212 700.00 | 212 700.00 | | 212 700.00 |
UX Other trade receivables | 796 832.00 | | | 796 832.00 |
VB VAT | 165 572.00 | | | 165 572.00 |
VI Group and Associates | 6 267 501.00 | 6 267 501.00 | | 6 267 501.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 843.00 | 16 843.00 | | 16 843.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 193 486.00 | | | 193 486.00 |
VS Prepaid expenses | 52 125.00 | | | 52 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 208 015.00 | 1 208 015.00 | | 1 208 015.00 |
VW VAT | 36 061.00 | 36 061.00 | | 36 061.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 274 393.00 | 7 274 393.00 | 2 000 000.00 | 9 274 393.00 |
