| |
| 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 | 9 856 800.00 | 2 102 339.00 | 7 754 461.00 | 9 856 800.00 |
AV Fixed assets in progress | | | 1.00 | |
BJ TOTAL (I) | 9 856 800.00 | 2 102 339.00 | 7 754 461.00 | 9 856 800.00 |
BX Customers and related accounts | 64 151.00 | | 64 151.00 | 64 151.00 |
BZ Other receivables | 3 440 046.00 | | 3 440 046.00 | 3 440 046.00 |
CF Cash and cash equivalents | 35 000.00 | | 35 000.00 | 35 000.00 |
CH Prepaid expenses | 21 149.00 | | 21 149.00 | 21 149.00 |
CJ TOTAL (II) | 3 560 346.00 | | 3 560 346.00 | 3 560 346.00 |
CO Grand total (0 to V) | 13 417 146.00 | 2 102 339.00 | 11 314 807.00 | 13 417 146.00 |
| |
| 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) | 917 876.00 | 555 011.00 | | 917 876.00 |
DK Regulated provisions | 1 675 936.00 | 1 448 793.00 | | 1 675 936.00 |
DL TOTAL (I) | 2 594 812.00 | 2 004 804.00 | | 2 594 812.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 404 565.00 | 8 934 229.00 | | 8 404 565.00 |
DX Trade payables and related accounts | 312 647.00 | 330 583.00 | | 312 647.00 |
DY Tax and social security liabilities | 2 783.00 | 21 680.00 | | 2 783.00 |
EC TOTAL (IV) | 8 719 995.00 | 9 286 492.00 | | 8 719 995.00 |
EE Grand total (I to V) | 11 314 807.00 | 11 291 296.00 | | 11 314 807.00 |
EG Accrued income and payables due within one year | 883 476.00 | 881 927.00 | | 883 476.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 118 128.00 | | 2 118 128.00 | 2 118 128.00 |
FG Production sold - services | 4 306.00 | | 4 306.00 | 4 306.00 |
FJ Net sales | 2 122 434.00 | | 2 122 434.00 | 2 122 434.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 080.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 2 128 519.00 | |
FW Other purchases and external expenses | | | 273 701.00 | |
FX Taxes, duties, and similar payments | | | 25 793.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 492 841.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 792 339.00 | |
GG - OPERATING RESULT (I - II) | | | 1 336 180.00 | |
GL Other interest and similar income | | | 106 852.00 | |
GP Total financial income (V) | | | 106 852.00 | |
GR Interest and similar expenses | | | 298 013.00 | |
GU Total financial expenses (VI) | | | 298 013.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -191 161.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 145 019.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 080.00 | | | 6 080.00 |
HG Exceptional depreciation and provisions | 227 143.00 | 311 967.00 | | 227 143.00 |
HH Total exceptional expenses (VIII) | 227 143.00 | 311 967.00 | | 227 143.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -227 143.00 | -311 967.00 | | -227 143.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 235 370.00 | 2 075 844.00 | | 2 235 370.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 317 495.00 | 1 520 833.00 | | 1 317 495.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 917 876.00 | 555 011.00 | | 917 876.00 |
| |
| 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 | 9 856 800.00 | | | 9 856 800.00 |
I4 DECREASES Grand Total | | | 9 856 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 856 800.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 856 800.00 | | | 9 856 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 609 498.00 | 492 841.00 | | 1 609 498.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 609 498.00 | 492 841.00 | | 1 609 498.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 448 793.00 | 227 143.00 | | 1 448 793.00 |
7C Grand total | 1 448 793.00 | 227 143.00 | | 1 448 793.00 |
UJ - Exceptional | | 227 143.00 | | |
| |
| 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 | 312 647.00 | 312 647.00 | | 312 647.00 |
UX Other trade receivables | 64 151.00 | | | 64 151.00 |
VB VAT | 69 822.00 | | | 69 822.00 |
VC Group and associates | 3 370 224.00 | | | 3 370 224.00 |
VI Group and Associates | 8 404 565.00 | 568 046.00 | 2 212 982.00 | 8 404 565.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 922.00 | 1 922.00 | | 1 922.00 |
VS Prepaid expenses | 21 149.00 | | | 21 149.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 525 346.00 | 3 525 346.00 | | 3 525 346.00 |
VW VAT | 861.00 | 861.00 | | 861.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 719 995.00 | 883 476.00 | 2 212 982.00 | 8 719 995.00 |
