| |
| 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 | 11 931 200.00 | 11 148 333.00 | 782 868.00 | 11 931 200.00 |
BJ TOTAL (I) | 11 931 200.00 | 11 148 333.00 | 782 868.00 | 11 931 200.00 |
BX Customers and related accounts | 628 204.00 | | 628 204.00 | 628 204.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 420 110.00 | | 420 110.00 | 420 110.00 |
CH Prepaid expenses | 2 100.00 | | 2 100.00 | 2 100.00 |
CJ TOTAL (II) | 1 050 413.00 | | 1 050 413.00 | 1 050 413.00 |
CO Grand total (0 to V) | 12 981 614.00 | 11 148 333.00 | 1 833 281.00 | 12 981 614.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000 050.00 | 4 000 050.00 | | 4 000 050.00 |
DH Retained earnings | -6 207 334.00 | -6 625 107.00 | | -6 207 334.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 413 059.00 | 417 773.00 | | 413 059.00 |
DJ Investment subsidies | 690 356.00 | 805 837.00 | | 690 356.00 |
DL TOTAL (I) | -1 103 870.00 | -1 401 447.00 | | -1 103 870.00 |
DP Provisions for Risks | 273 955.00 | 233 167.00 | | 273 955.00 |
DR TOTAL (IV) | 273 955.00 | 233 167.00 | | 273 955.00 |
DU Loans and Debts from Credit Institutions (3) | 560 150.00 | 1 094 959.00 | | 560 150.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 102 788.00 | 2 228 100.00 | | 2 102 788.00 |
DX Trade payables and related accounts | | 88.00 | | |
DY Tax and social security liabilities | 257.00 | 51 993.00 | | 257.00 |
EC TOTAL (IV) | 2 663 195.00 | 3 375 140.00 | | 2 663 195.00 |
EE Grand total (I to V) | 1 833 281.00 | 2 206 860.00 | | 1 833 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 608 616.00 | | 608 616.00 | 608 616.00 |
FJ Net sales | 608 616.00 | | 608 616.00 | 608 616.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 608 617.00 | |
FW Other purchases and external expenses | | | 87 088.00 | |
FX Taxes, duties, and similar payments | | | 670.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 130 563.00 | |
GF Total Operating Expenses (II) | | | 218 321.00 | |
GG - OPERATING RESULT (I - II) | | | 390 296.00 | |
GQ Financial allocations to depreciation and provisions | | | 8 931.00 | |
GR Interest and similar expenses | | | 83 787.00 | |
GU Total financial expenses (VI) | | | 92 718.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -92 718.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 297 577.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 115 481.00 | 115 481.00 | | 115 481.00 |
HC Reversals of provisions and transfers of expenses | 478 650.00 | 478 650.00 | | 478 650.00 |
HD Total exceptional income (VII) | 594 131.00 | 594 131.00 | | 594 131.00 |
HG Exceptional depreciation and provisions | 478 650.00 | 478 650.00 | | 478 650.00 |
HH Total exceptional expenses (VIII) | 478 650.00 | 478 650.00 | | 478 650.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 115 481.00 | 115 481.00 | | 115 481.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 202 748.00 | 1 202 747.00 | | 1 202 748.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 789 690.00 | 784 974.00 | | 789 690.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 413 059.00 | 417 773.00 | | 413 059.00 |
| |
| 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 | 11 899 343.00 | | 31 857.00 | 11 899 343.00 |
I4 DECREASES Grand Total | | | 11 931 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 931 200.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 899 343.00 | | 31 857.00 | 11 899 343.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 625 773.00 | 609 213.00 | | 7 625 773.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 625 773.00 | 609 213.00 | | 7 625 773.00 |
| |
| 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 | 233 167.00 | 40 788.00 | | 233 167.00 |
6E on fixed assets – tangible | 3 391 996.00 | | 478 650.00 | 3 391 996.00 |
7B Total provisions for depreciation | 3 391 996.00 | | 478 650.00 | 3 391 996.00 |
7C Grand total | 3 625 163.00 | 40 788.00 | 478 650.00 | 3 625 163.00 |
UG - Financial | | 8 931.00 | | |
UJ - Exceptional | | | 478 650.00 | |
| |
| 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 | 2 102 788.00 | 2 102 788.00 | | 2 102 788.00 |
UX Other trade receivables | 628 204.00 | 628 204.00 | | 628 204.00 |
VG Loans with a maturity of up to one year at origin | 88.00 | 88.00 | | 88.00 |
VH Loans with a maturity of more than one year at origin | 560 062.00 | 560 062.00 | | 560 062.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VS Prepaid expenses | 2 100.00 | 2 100.00 | | 2 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 630 304.00 | 630 304.00 | | 630 304.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 663 195.00 | 2 663 195.00 | | 2 663 195.00 |
