| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 364 034.00 | 123 168.00 | 240 866.00 | 364 034.00 |
AR Technical installations, industrial equipment and tools | 16 790 076.00 | 5 670 781.00 | 11 119 295.00 | 16 790 076.00 |
BJ TOTAL (I) | 18 654 110.00 | 6 304 058.00 | 12 350 052.00 | 18 654 110.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 424 776.00 | | 424 776.00 | 424 776.00 |
BZ Other receivables | 119 131.00 | | 119 131.00 | 119 131.00 |
CD Marketable securities | 567 812.00 | | 567 812.00 | 567 812.00 |
CF Cash and cash equivalents | 2 060 727.00 | | 2 060 727.00 | 2 060 727.00 |
CH Prepaid expenses | 31 384.00 | | 31 384.00 | 31 384.00 |
CJ TOTAL (II) | 3 203 830.00 | | 3 203 830.00 | 3 203 830.00 |
CO Grand total (0 to V) | 21 857 940.00 | 6 304 058.00 | 15 553 882.00 | 21 857 940.00 |
CX Development or Research and Development Expenses | 1 500 000.00 | 510 109.00 | 989 891.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 418 727.00 | 418 727.00 | | 418 727.00 |
DD Legal reserve (1) | 10 009.00 | 10 009.00 | | 10 009.00 |
DH Retained earnings | -1 388 335.00 | -1 105 026.00 | | -1 388 335.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -380 399.00 | -283 309.00 | | -380 399.00 |
DL TOTAL (I) | -1 339 998.00 | -959 599.00 | | -1 339 998.00 |
DQ Provisions for Expenses | 360 000.00 | 357 939.00 | | 360 000.00 |
DR TOTAL (IV) | 360 000.00 | 357 939.00 | | 360 000.00 |
DU Loans and Debts from Credit Institutions (3) | 11 322 126.00 | 12 113 860.00 | | 11 322 126.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 920 817.00 | 4 467 829.00 | | 4 920 817.00 |
DX Trade payables and related accounts | 290 936.00 | 349 604.00 | | 290 936.00 |
EA Other liabilities | | 74 434.00 | | |
EC TOTAL (IV) | 16 533 880.00 | 17 005 726.00 | | 16 533 880.00 |
EE Grand total (I to V) | 15 553 882.00 | 16 404 067.00 | | 15 553 882.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 451 786.00 | | 2 451 786.00 | 2 451 786.00 |
FJ Net sales | 2 451 786.00 | | 2 451 786.00 | 2 451 786.00 |
FQ Other income | | | 39 221.00 | |
FR Total operating income (I) | | | 2 491 007.00 | |
FW Other purchases and external expenses | | | 531 593.00 | |
FX Taxes, duties, and similar payments | | | 182 046.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 235 969.00 | |
GE Other Expenses | | | 129.00 | |
GF Total Operating Expenses (II) | | | 1 949 736.00 | |
GG - OPERATING RESULT (I - II) | | | 541 271.00 | |
GL Other interest and similar income | | | 17 563.00 | |
GO Net income from sales of marketable securities | | | 188.00 | |
GP Total financial income (V) | | | 188.00 | |
GR Interest and similar expenses | | | 922 005.00 | |
GT Net expenses on sales of marketable securities | | | 1.00 | |
GU Total financial expenses (VI) | | | 922 005.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -921 818.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -380 547.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 148.00 | 3 706.00 | | 148.00 |
HC Reversals of provisions and transfers of expenses | 688 875.00 | | | 688 875.00 |
HD Total exceptional income (VII) | 689 023.00 | 3 706.00 | | 689 023.00 |
HF Exceptional expenses on capital transactions | 688 875.00 | 1 844.00 | | 688 875.00 |
HH Total exceptional expenses (VIII) | 688 875.00 | 1 844.00 | | 688 875.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 148.00 | 1 863.00 | | 148.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 180 217.00 | 2 616 175.00 | | 3 180 217.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 560 616.00 | 2 899 485.00 | | 3 560 616.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -380 399.00 | -283 309.00 | | -380 399.00 |
| |
| 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 | 19 342 985.00 | | | 19 342 985.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 500 000.00 | | | 1 500 000.00 |
I4 DECREASES Grand Total | | 688 875.00 | 18 654 110.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 500 000.00 | |
IO DECREASES Total including other intangible assets | | 688 875.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 17 154 110.00 | |
KD ACQUISITIONS Total including other intangible assets | 688 875.00 | | | 688 875.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 154 110.00 | | | 17 154 110.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 068 090.00 | 1 235 969.00 | | 5 068 090.00 |
CY DEPRECIATION Start-up, development, or research expenses | 410 109.00 | 100 000.00 | | 410 109.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 657 980.00 | 1 135 969.00 | | 4 657 980.00 |
| |
| 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 | 357 939.00 | 2 061.00 | | 357 939.00 |
6A on fixed assets – intangible | 688 875.00 | | 688 875.00 | 688 875.00 |
7B Total provisions for depreciation | 688 875.00 | | 688 875.00 | 688 875.00 |
7C Grand total | 1 046 814.00 | 2 061.00 | 688 875.00 | 1 046 814.00 |
UG - Financial | | 2 061.00 | | |
UJ - Exceptional | | | 688 875.00 | |
| |
| 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 | 4 920 817.00 | 1.00 | | 4 920 817.00 |
8B Suppliers and Related Accounts | 290 936.00 | 290 936.00 | | 290 936.00 |
UX Other trade receivables | 424 776.00 | | | 424 776.00 |
VB VAT | 60 877.00 | | | 60 877.00 |
VH Loans with a maturity of more than one year at origin | 11 322 126.00 | 852 509.00 | 4 062 564.00 | 11 322 126.00 |
VJ Loans taken out during the year | 452 988.00 | | | 452 988.00 |
VK Loans repaid during the year | 791 733.00 | | | 791 733.00 |
VP Miscellaneous | 1 095.00 | | | 1 095.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 57 159.00 | | | 57 159.00 |
VS Prepaid expenses | 31 384.00 | | | 31 384.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 575 291.00 | 575 291.00 | | 575 291.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 533 880.00 | 1 143 447.00 | 4 062 564.00 | 16 533 880.00 |
