| |
| 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 | 20 564 600.00 | | 20 564 600.00 | 20 564 600.00 |
BJ TOTAL (I) | 20 564 600.00 | | 20 564 600.00 | 20 564 600.00 |
BX Customers and related accounts | 502 122.00 | | 502 122.00 | 502 122.00 |
BZ Other receivables | 46 353.00 | | 46 353.00 | 46 353.00 |
CH Prepaid expenses | 373.00 | | 373.00 | 373.00 |
CJ TOTAL (II) | 548 848.00 | | 548 848.00 | 548 848.00 |
CO Grand total (0 to V) | 21 113 448.00 | | 21 113 448.00 | 21 113 448.00 |
| |
| 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 | -141 134.00 | 719.00 | | -141 134.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 047.00 | -141 853.00 | | 31 047.00 |
DJ Investment subsidies | 3 714 661.00 | 3 792 423.00 | | 3 714 661.00 |
DL TOTAL (I) | 3 615 574.00 | 3 662 289.00 | | 3 615 574.00 |
DQ Provisions for Expenses | 7 172 187.00 | 5 737 750.00 | | 7 172 187.00 |
DR TOTAL (IV) | 7 172 187.00 | 5 737 750.00 | | 7 172 187.00 |
DU Loans and Debts from Credit Institutions (3) | | 338.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 10 212 820.00 | 12 326 800.00 | | 10 212 820.00 |
DX Trade payables and related accounts | 7 389.00 | 164 206.00 | | 7 389.00 |
DY Tax and social security liabilities | 63 654.00 | 73 714.00 | | 63 654.00 |
EA Other liabilities | 41 824.00 | 19 624.00 | | 41 824.00 |
EC TOTAL (IV) | 10 325 687.00 | 12 584 680.00 | | 10 325 687.00 |
EE Grand total (I to V) | 21 113 448.00 | 21 984 719.00 | | 21 113 448.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 171 951.00 | | 2 171 951.00 | 2 171 951.00 |
FJ Net sales | 2 171 951.00 | | 2 171 951.00 | 2 171 951.00 |
FR Total operating income (I) | | | 2 171 951.00 | |
FU Purchases of raw materials and other supplies | | | 1 056.00 | |
FW Other purchases and external expenses | | | 400 620.00 | |
FX Taxes, duties, and similar payments | | | 114 895.00 | |
GE Other Expenses | | | 21 973.00 | |
GF Total Operating Expenses (II) | | | 538 545.00 | |
GG - OPERATING RESULT (I - II) | | | 1 633 406.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 434 437.00 | |
GR Interest and similar expenses | | | 531 434.00 | |
GU Total financial expenses (VI) | | | 1 965 872.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 965 872.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -332 465.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5.00 | 5.00 | | 5.00 |
HB Exceptional income from capital transactions | 377 762.00 | 348 729.00 | | 377 762.00 |
HD Total exceptional income (VII) | 377 767.00 | 348 733.00 | | 377 767.00 |
HE Exceptional expenses on management operations | 1.00 | 1.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 1.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 377 766.00 | 348 732.00 | | 377 766.00 |
HJ Employee participation in company results | 4 659.00 | 16 520.00 | | 4 659.00 |
HK Income tax | 9 594.00 | 33 314.00 | | 9 594.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 549 718.00 | 2 477 039.00 | | 2 549 718.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 518 671.00 | 2 618 892.00 | | 2 518 671.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 047.00 | -141 853.00 | | 31 047.00 |
| |
| 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 | 20 564 600.00 | | | 20 564 600.00 |
I4 DECREASES Grand Total | | | 20 564 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 564 600.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 564 600.00 | | | 20 564 600.00 |
| |
| 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 | 5 737 750.00 | 1 434 437.00 | | 5 737 750.00 |
7C Grand total | 5 737 750.00 | 1 434 437.00 | | 5 737 750.00 |
UG - Financial | | 1 434 437.00 | | |
| |
| 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 | 9 430 720.00 | 1 347 246.00 | 5 388 983.00 | 9 430 720.00 |
8B Suppliers and Related Accounts | 7 389.00 | 7 389.00 | | 7 389.00 |
8C Staff and Related Accounts | 4 659.00 | 4 659.00 | | 4 659.00 |
8K Other liabilities (including liabilities related to repo transactions) | 41 824.00 | 41 824.00 | | 41 824.00 |
UX Other trade receivables | 502 122.00 | | | 502 122.00 |
VB VAT | 10 288.00 | | | 10 288.00 |
VI Group and Associates | 782 100.00 | 782 100.00 | | 782 100.00 |
VK Loans repaid during the year | 1 347 246.00 | | | 1 347 246.00 |
VM Income taxes | 23 721.00 | | | 23 721.00 |
VN Other taxes, similar payments | 12 344.00 | | | 12 344.00 |
VQ Other Taxes, Duties, and Similar Debts | 57 194.00 | 57 194.00 | | 57 194.00 |
VS Prepaid expenses | 373.00 | | | 373.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 548 848.00 | 548 848.00 | | 548 848.00 |
VW VAT | 1 801.00 | 1 801.00 | | 1 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 325 687.00 | 2 242 212.00 | 5 388 983.00 | 10 325 687.00 |
