| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 257 810.00 | 79 885.00 | 177 925.00 | 257 810.00 |
AN Land | 3 422.00 | | 3 422.00 | 3 422.00 |
AP Buildings | 156 645.00 | 48 538.00 | 108 107.00 | 156 645.00 |
AR Technical installations, industrial equipment and tools | 857 538.00 | 268 301.00 | 589 237.00 | 857 538.00 |
BJ TOTAL (I) | 1 275 415.00 | 396 724.00 | 878 691.00 | 1 275 415.00 |
BZ Other receivables | 2 427.00 | | 2 427.00 | 2 427.00 |
CF Cash and cash equivalents | 132 442.00 | | 132 442.00 | 132 442.00 |
CH Prepaid expenses | 6 474.00 | | 6 474.00 | 6 474.00 |
CJ TOTAL (II) | 141 343.00 | | 141 343.00 | 141 343.00 |
CO Grand total (0 to V) | 1 416 758.00 | 396 724.00 | 1 020 034.00 | 1 416 758.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 44 639.00 | 37 588.00 | | 44 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 022.00 | 7 052.00 | | 33 022.00 |
DL TOTAL (I) | 78 761.00 | 45 739.00 | | 78 761.00 |
DV Miscellaneous Loans and Financial Debts (4) | 936 207.00 | 1 022 017.00 | | 936 207.00 |
DX Trade payables and related accounts | 5 032.00 | 17 248.00 | | 5 032.00 |
EA Other liabilities | 34.00 | 33.00 | | 34.00 |
EC TOTAL (IV) | 941 273.00 | 1 039 299.00 | | 941 273.00 |
EE Grand total (I to V) | 1 020 034.00 | 1 085 038.00 | | 1 020 034.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 171 512.00 | | 171 512.00 | 171 512.00 |
FJ Net sales | 171 512.00 | | 171 512.00 | 171 512.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 171 514.00 | |
FW Other purchases and external expenses | | | 52 956.00 | |
FX Taxes, duties, and similar payments | | | 4 929.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 65 023.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 122 909.00 | |
GG - OPERATING RESULT (I - II) | | | 48 605.00 | |
GR Interest and similar expenses | | | 15 583.00 | |
GU Total financial expenses (VI) | | | 15 583.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 583.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 171 514.00 | 165 263.00 | | 171 514.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 493.00 | 158 211.00 | | 138 493.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 022.00 | 7 052.00 | | 33 022.00 |
| |
| 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 | 1 328 061.00 | | | 1 328 061.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 52 646.00 | | | 52 646.00 |
I4 DECREASES Grand Total | | 52 646.00 | 1 275 416.00 | |
IN DECREASES Start-up, development, or research expenses | | 52 646.00 | | |
IO DECREASES Total including other intangible assets | | | 257 810.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 017 605.00 | |
KD ACQUISITIONS Total including other intangible assets | 257 810.00 | | | 257 810.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 017 605.00 | | | 1 017 605.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 384 347.00 | 65 023.00 | 52 646.00 | 384 347.00 |
CY DEPRECIATION Start-up, development, or research expenses | 52 646.00 | | 52 646.00 | 52 646.00 |
PE DEPRECIATION Total including other intangible assets | 66 995.00 | 12 891.00 | | 66 995.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 264 706.00 | 52 133.00 | | 264 706.00 |
| |
| 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 | 5 032.00 | 5 032.00 | | 5 032.00 |
8K Other liabilities (including liabilities related to repo transactions) | 34.00 | 34.00 | | 34.00 |
VB VAT | 2 427.00 | 2 427.00 | | 2 427.00 |
VI Group and Associates | 936 207.00 | 936 207.00 | | 936 207.00 |
VS Prepaid expenses | 6 474.00 | 6 474.00 | | 6 474.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 901.00 | 8 901.00 | | 8 901.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 941 273.00 | 941 273.00 | | 941 273.00 |
