| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 123 150.00 | 34 712.00 | 88 438.00 | 123 150.00 |
AR Technical installations, industrial equipment and tools | 2 351 850.00 | 662 900.00 | 1 688 950.00 | 2 351 850.00 |
BJ TOTAL (I) | 2 475 000.00 | 697 611.00 | 1 777 388.00 | 2 475 000.00 |
BT Goods | 12 797.00 | 7 862.00 | 4 935.00 | 12 797.00 |
BX Customers and related accounts | 128 414.00 | | 128 414.00 | 128 414.00 |
BZ Other receivables | 5 627.00 | | 5 627.00 | 5 627.00 |
CF Cash and cash equivalents | 1 919.00 | | 1 919.00 | 1 919.00 |
CH Prepaid expenses | 1 262.00 | | 1 262.00 | 1 262.00 |
CJ TOTAL (II) | 150 020.00 | 7 862.00 | 142 158.00 | 150 020.00 |
CO Grand total (0 to V) | 2 625 020.00 | 705 474.00 | 1 919 546.00 | 2 625 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 383 686.00 | 383 686.00 | | 383 686.00 |
DD Legal reserve (1) | 19 450.00 | 8 542.00 | | 19 450.00 |
DH Retained earnings | 207 256.00 | 157 708.00 | | 207 256.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 329.00 | 60 455.00 | | 85 329.00 |
DK Regulated provisions | 482 721.00 | 457 498.00 | | 482 721.00 |
DL TOTAL (I) | 1 178 442.00 | 1 067 890.00 | | 1 178 442.00 |
DV Miscellaneous Loans and Financial Debts (4) | 671 472.00 | 862 910.00 | | 671 472.00 |
DX Trade payables and related accounts | 20 586.00 | 26 246.00 | | 20 586.00 |
DY Tax and social security liabilities | 49 047.00 | 38 547.00 | | 49 047.00 |
EC TOTAL (IV) | 741 104.00 | 927 703.00 | | 741 104.00 |
EE Grand total (I to V) | 1 919 546.00 | 1 995 592.00 | | 1 919 546.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 349 460.00 | | 349 460.00 | 349 460.00 |
FJ Net sales | 349 460.00 | | 349 460.00 | 349 460.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 349 460.00 | |
FW Other purchases and external expenses | | | 72 572.00 | |
FX Taxes, duties, and similar payments | | | 9 975.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 99 000.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 5 032.00 | |
GF Total Operating Expenses (II) | | | 186 579.00 | |
GG - OPERATING RESULT (I - II) | | | 162 881.00 | |
GR Interest and similar expenses | | | 19 145.00 | |
GU Total financial expenses (VI) | | | 19 145.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 145.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 143 735.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 25 223.00 | 37 022.00 | | 25 223.00 |
HH Total exceptional expenses (VIII) | 25 223.00 | 37 022.00 | | 25 223.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -25 223.00 | -37 022.00 | | -25 223.00 |
HK Income tax | 33 183.00 | 30 227.00 | | 33 183.00 |
HL TOTAL REVENUE (I + III + V + VII) | 349 460.00 | 363 925.00 | | 349 460.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 264 131.00 | 303 470.00 | | 264 131.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 329.00 | 60 455.00 | | 85 329.00 |
| |
| 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 | 2 475 000.00 | | | 2 475 000.00 |
I4 DECREASES Grand Total | | | 2 475 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 475 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 475 000.00 | | | 2 475 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 598 611.00 | 99 000.00 | | 598 611.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 598 611.00 | 99 000.00 | | 598 611.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 457 498.00 | 25 223.00 | | 457 498.00 |
6N Inventories and work in progress | 7 862.00 | | | 7 862.00 |
7B Total provisions for depreciation | 7 862.00 | | | 7 862.00 |
7C Grand total | 465 360.00 | 25 223.00 | | 465 360.00 |
UJ - Exceptional | | 25 223.00 | | |
| |
| 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 | 671 472.00 | 98 472.00 | | 671 472.00 |
8B Suppliers and Related Accounts | 20 586.00 | 20 586.00 | | 20 586.00 |
8E Income Taxes | 7 793.00 | 7 793.00 | | 7 793.00 |
UX Other trade receivables | 128 414.00 | 128 414.00 | | 128 414.00 |
VB VAT | 5 595.00 | 5 595.00 | | 5 595.00 |
VQ Other Taxes, Duties, and Similar Debts | 41 254.00 | 41 254.00 | | 41 254.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 33.00 | 33.00 | | 33.00 |
VS Prepaid expenses | 1 262.00 | 1 262.00 | | 1 262.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 135 304.00 | 135 304.00 | | 135 304.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 741 104.00 | 168 104.00 | | 741 104.00 |
