| |
| 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 | 2 507 792.00 | 461 521.00 | 2 046 272.00 | 2 507 792.00 |
BJ TOTAL (I) | 2 507 792.00 | 461 521.00 | 2 046 272.00 | 2 507 792.00 |
BX Customers and related accounts | 21 536.00 | | 21 536.00 | 21 536.00 |
BZ Other receivables | 379 125.00 | | 379 125.00 | 379 125.00 |
CF Cash and cash equivalents | 14 953.00 | | 14 953.00 | 14 953.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 415 614.00 | | 415 614.00 | 415 614.00 |
CO Grand total (0 to V) | 2 923 407.00 | 461 521.00 | 2 461 886.00 | 2 923 407.00 |
| |
| 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) | 374 885.00 | 333 563.00 | | 374 885.00 |
DK Regulated provisions | 440 221.00 | 354 828.00 | | 440 221.00 |
DL TOTAL (I) | 816 106.00 | 689 391.00 | | 816 106.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 526 152.00 | 1 633 404.00 | | 1 526 152.00 |
DX Trade payables and related accounts | 112 788.00 | 66 233.00 | | 112 788.00 |
DY Tax and social security liabilities | 6 840.00 | 14 995.00 | | 6 840.00 |
EC TOTAL (IV) | 1 645 780.00 | 1 714 631.00 | | 1 645 780.00 |
EE Grand total (I to V) | 2 461 886.00 | 2 404 022.00 | | 2 461 886.00 |
EG Accrued income and payables due within one year | 209 623.00 | 188 478.00 | | 209 623.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FD Production sold - goods | 732 685.00 | | 732 685.00 | 732 685.00 |
FJ Net sales | 732 685.00 | | 732 685.00 | 732 685.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 732 687.00 | |
FW Other purchases and external expenses | | | 101 245.00 | |
FX Taxes, duties, and similar payments | | | 7 801.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 135 818.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 244 867.00 | |
GG - OPERATING RESULT (I - II) | | | 487 820.00 | |
GL Other interest and similar income | | | 4 530.00 | |
GP Total financial income (V) | | | 4 530.00 | |
GR Interest and similar expenses | | | 32 072.00 | |
GU Total financial expenses (VI) | | | 32 072.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 542.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 460 278.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 8 708.00 | | |
HC Reversals of provisions and transfers of expenses | 26 768.00 | 36 426.00 | | 26 768.00 |
HD Total exceptional income (VII) | 26 768.00 | 36 426.00 | | 26 768.00 |
HG Exceptional depreciation and provisions | 112 161.00 | 152 446.00 | | 112 161.00 |
HH Total exceptional expenses (VIII) | 112 161.00 | 152 446.00 | | 112 161.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -85 393.00 | -116 020.00 | | -85 393.00 |
HL TOTAL REVENUE (I + III + V + VII) | 763 985.00 | 737 311.00 | | 763 985.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 389 100.00 | 403 748.00 | | 389 100.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 374 885.00 | 333 563.00 | | 374 885.00 |
| |
| 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 | 2 483 049.00 | | 24 743.00 | 2 483 049.00 |
I4 DECREASES Grand Total | | | 2 507 792.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 507 792.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 483 049.00 | | 24 743.00 | 2 483 049.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 325 703.00 | 135 818.00 | | 325 703.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 325 703.00 | 135 818.00 | | 325 703.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 354 828.00 | 112 161.00 | 26 768.00 | 354 828.00 |
7C Grand total | 354 828.00 | 112 161.00 | 26 768.00 | 354 828.00 |
UJ - Exceptional | | 112 161.00 | 26 768.00 | |
| |
| 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 | 112 788.00 | 112 788.00 | | 112 788.00 |
UX Other trade receivables | 21 536.00 | | | 21 536.00 |
VB VAT | 20 030.00 | | | 20 030.00 |
VC Group and associates | 359 095.00 | | | 359 095.00 |
VI Group and Associates | 1 526 152.00 | 89 995.00 | 378 674.00 | 1 526 152.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 840.00 | 6 840.00 | | 6 840.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 400 661.00 | 400 661.00 | | 400 661.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 645 780.00 | 209 623.00 | 378 674.00 | 1 645 780.00 |
