| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 126 715.00 | 35 664.00 | 91 051.00 | 126 715.00 |
AR Technical installations, industrial equipment and tools | 2 330 285.00 | 656 821.00 | 1 673 464.00 | 2 330 285.00 |
BJ TOTAL (I) | 2 457 000.00 | 692 485.00 | 1 764 515.00 | 2 457 000.00 |
BT Goods | 5 217.00 | 548.00 | 4 669.00 | 5 217.00 |
BX Customers and related accounts | 131 509.00 | | 131 509.00 | 131 509.00 |
BZ Other receivables | 9 300.00 | | 9 300.00 | 9 300.00 |
CF Cash and cash equivalents | 2 468.00 | | 2 468.00 | 2 468.00 |
CH Prepaid expenses | 1 358.00 | | 1 358.00 | 1 358.00 |
CJ TOTAL (II) | 149 852.00 | 548.00 | 149 304.00 | 149 852.00 |
CO Grand total (0 to V) | 2 606 852.00 | 693 033.00 | 1 913 818.00 | 2 606 852.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 371 210.00 | 371 210.00 | | 371 210.00 |
DD Legal reserve (1) | 18 411.00 | 15 459.00 | | 18 411.00 |
DH Retained earnings | 348 840.00 | 292 754.00 | | 348 840.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 116 829.00 | 59 038.00 | | 116 829.00 |
DK Regulated provisions | 478 295.00 | 453 303.00 | | 478 295.00 |
DL TOTAL (I) | 1 333 585.00 | 1 191 764.00 | | 1 333 585.00 |
DV Miscellaneous Loans and Financial Debts (4) | 486 158.00 | 679 794.00 | | 486 158.00 |
DX Trade payables and related accounts | 30 162.00 | 39 402.00 | | 30 162.00 |
DY Tax and social security liabilities | 63 913.00 | 40 080.00 | | 63 913.00 |
EC TOTAL (IV) | 580 233.00 | 759 276.00 | | 580 233.00 |
EE Grand total (I to V) | 1 913 818.00 | 1 951 040.00 | | 1 913 818.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 366 716.00 | | 366 716.00 | 366 716.00 |
FJ Net sales | 366 716.00 | | 366 716.00 | 366 716.00 |
FQ Other income | | | 20 276.00 | |
FR Total operating income (I) | | | 386 992.00 | |
FW Other purchases and external expenses | | | 76 768.00 | |
FX Taxes, duties, and similar payments | | | 10 368.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 98 283.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 185 421.00 | |
GG - OPERATING RESULT (I - II) | | | 201 571.00 | |
GR Interest and similar expenses | | | 14 317.00 | |
GU Total financial expenses (VI) | | | 14 317.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 317.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 187 254.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 24 992.00 | 36 683.00 | | 24 992.00 |
HH Total exceptional expenses (VIII) | 24 992.00 | 36 683.00 | | 24 992.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -24 992.00 | -36 683.00 | | -24 992.00 |
HK Income tax | 45 433.00 | 29 514.00 | | 45 433.00 |
HL TOTAL REVENUE (I + III + V + VII) | 386 992.00 | 355 597.00 | | 386 992.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 270 163.00 | 296 559.00 | | 270 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 116 829.00 | 59 038.00 | | 116 829.00 |
| |
| 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 | 2 457 000.00 | | | 2 457 000.00 |
I4 DECREASES Grand Total | | | 2 457 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 457 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 457 000.00 | | | 2 457 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 594 202.00 | 98 283.00 | | 594 202.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 594 202.00 | 98 283.00 | | 594 202.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 453 303.00 | 24 992.00 | | 453 303.00 |
6N Inventories and work in progress | 548.00 | | | 548.00 |
7B Total provisions for depreciation | 548.00 | | | 548.00 |
7C Grand total | 453 851.00 | 24 992.00 | | 453 851.00 |
UJ - Exceptional | | 24 992.00 | | |
| |
| 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 | 486 158.00 | 97 158.00 | | 486 158.00 |
8B Suppliers and Related Accounts | 30 162.00 | 30 162.00 | | 30 162.00 |
8E Income Taxes | 20 488.00 | 20 488.00 | | 20 488.00 |
UX Other trade receivables | 131 509.00 | 131 509.00 | | 131 509.00 |
VB VAT | 9 300.00 | 9 300.00 | | 9 300.00 |
VQ Other Taxes, Duties, and Similar Debts | 43 425.00 | 43 425.00 | | 43 425.00 |
VS Prepaid expenses | 1 358.00 | 1 358.00 | | 1 358.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 142 166.00 | 142 166.00 | | 142 166.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 580 233.00 | 191 233.00 | | 580 233.00 |
