| |
| 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 | 726 972.00 | 226 930.00 | 500 042.00 | 726 972.00 |
BJ TOTAL (I) | 726 972.00 | 226 930.00 | 500 042.00 | 726 972.00 |
BX Customers and related accounts | 24 687.00 | | 24 687.00 | 24 687.00 |
BZ Other receivables | 2 675.00 | | 2 675.00 | 2 675.00 |
CF Cash and cash equivalents | 16 614.00 | | 16 614.00 | 16 614.00 |
CH Prepaid expenses | 35 465.00 | | 35 465.00 | 35 465.00 |
CJ TOTAL (II) | 79 440.00 | | 79 440.00 | 79 440.00 |
CO Grand total (0 to V) | 810 788.00 | 226 930.00 | 583 858.00 | 810 788.00 |
CW Deferred expenses or loan issuance costs | 4 376.00 | | 4 376.00 | 4 376.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 103 835.00 | 135 945.00 | | 103 835.00 |
DH Retained earnings | -20 367.00 | -26 041.00 | | -20 367.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 540.00 | 5 674.00 | | 4 540.00 |
DK Regulated provisions | 222 940.00 | 187 231.00 | | 222 940.00 |
DL TOTAL (I) | 310 948.00 | 302 809.00 | | 310 948.00 |
DU Loans and Debts from Credit Institutions (3) | 265 824.00 | 315 973.00 | | 265 824.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 6 225.00 | 6 706.00 | | 6 225.00 |
DY Tax and social security liabilities | 861.00 | 853.00 | | 861.00 |
EC TOTAL (IV) | 272 910.00 | 323 532.00 | | 272 910.00 |
EE Grand total (I to V) | 583 858.00 | 626 341.00 | | 583 858.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 111 450.00 | | 111 450.00 | 111 450.00 |
FJ Net sales | 111 450.00 | | 111 450.00 | 111 450.00 |
FR Total operating income (I) | | | 111 450.00 | |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FT Inventory change (goods) | | | 8.00 | |
FW Other purchases and external expenses | | | 22 114.00 | |
FX Taxes, duties, and similar payments | | | 2 325.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 37 230.00 | |
GF Total Operating Expenses (II) | | | 61 669.00 | |
GG - OPERATING RESULT (I - II) | | | 49 781.00 | |
GR Interest and similar expenses | | | 9 532.00 | |
GU Total financial expenses (VI) | | | 9 532.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 532.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 35 709.00 | 35 709.00 | | 35 709.00 |
HH Total exceptional expenses (VIII) | 35 709.00 | 35 709.00 | | 35 709.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35 709.00 | -35 709.00 | | -35 709.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 450.00 | 114 930.00 | | 111 450.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 910.00 | 109 256.00 | | 106 910.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 540.00 | 5 674.00 | | 4 540.00 |
