| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 283 530.00 | 2 998 119.00 | 1 285 411.00 | 4 283 530.00 |
BJ TOTAL (I) | 4 283 530.00 | 2 998 119.00 | 1 285 411.00 | 4 283 530.00 |
BZ Other receivables | 365 913.00 | | 365 913.00 | 365 913.00 |
CJ TOTAL (II) | 365 913.00 | | 365 913.00 | 365 913.00 |
CO Grand total (0 to V) | 4 649 444.00 | 2 998 119.00 | 1 651 324.00 | 4 649 444.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 341 886.00 | 333 614.00 | | 341 886.00 |
DK Regulated provisions | 1 285 411.00 | 1 529 889.00 | | 1 285 411.00 |
DL TOTAL (I) | 1 628 296.00 | 1 864 503.00 | | 1 628 296.00 |
DX Trade payables and related accounts | 5 132.00 | 4 840.00 | | 5 132.00 |
DY Tax and social security liabilities | 17 897.00 | 15 721.00 | | 17 897.00 |
EC TOTAL (IV) | 23 029.00 | 20 561.00 | | 23 029.00 |
EE Grand total (I to V) | 1 651 324.00 | 1 885 065.00 | | 1 651 324.00 |
EG Accrued income and payables due within one year | 23 029.00 | 20 561.00 | | 23 029.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 365 120.00 | | 365 120.00 | 365 120.00 |
FJ Net sales | 365 120.00 | | 365 120.00 | 365 120.00 |
FR Total operating income (I) | | | 365 120.00 | |
FW Other purchases and external expenses | | | 20 909.00 | |
FX Taxes, duties, and similar payments | | | 2 327.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 244 478.00 | |
GF Total Operating Expenses (II) | | | 267 714.00 | |
GG - OPERATING RESULT (I - II) | | | 97 406.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 407.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 244 478.00 | 306 204.00 | | 244 478.00 |
HD Total exceptional income (VII) | 244 478.00 | 306 204.00 | | 244 478.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 244 478.00 | 306 204.00 | | 244 478.00 |
HL TOTAL REVENUE (I + III + V + VII) | 609 599.00 | 664 175.00 | | 609 599.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 267 714.00 | 330 561.00 | | 267 714.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 341 885.00 | 333 614.00 | | 341 885.00 |
| |
| 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 | 4 283 630.00 | | | 4 283 630.00 |
I4 DECREASES Grand Total | | | 4 283 630.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 283 630.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 283 630.00 | | | 4 283 630.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 753 641.00 | 244 478.00 | | 2 753 641.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 753 641.00 | 244 478.00 | | 2 753 641.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 529 889.00 | | 244 478.00 | 1 529 889.00 |
7C Grand total | 1 529 889.00 | | 244 478.00 | 1 529 889.00 |
UJ - Exceptional | | | 244 478.00 | |
| |
| 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 | 5 132.00 | 5 132.00 | | 5 132.00 |
VB VAT | 522.00 | | | 522.00 |
VC Group and associates | 365 391.00 | | | 365 391.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 365 913.00 | 365 913.00 | | 365 913.00 |
VW VAT | 17 897.00 | 17 897.00 | | 17 897.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 029.00 | 23 029.00 | | 23 029.00 |
