| |
| 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 | 23 500 000.00 | 23 500 000.00 | | 23 500 000.00 |
BJ TOTAL (I) | 23 500 000.00 | 23 500 000.00 | | 23 500 000.00 |
BX Customers and related accounts | 1 029 963.00 | | 1 029 963.00 | 1 029 963.00 |
BZ Other receivables | 300 579.00 | | 300 579.00 | 300 579.00 |
CJ TOTAL (II) | 1 330 542.00 | | 1 330 542.00 | 1 330 542.00 |
CO Grand total (0 to V) | 24 830 542.00 | 23 500 000.00 | 1 330 542.00 | 24 830 542.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 282 108.00 | 5 282 108.00 | | 5 282 108.00 |
DH Retained earnings | -13 734 204.00 | -14 220 218.00 | | -13 734 204.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 610 821.00 | 486 015.00 | | 1 610 821.00 |
DL TOTAL (I) | -6 841 274.00 | -8 452 096.00 | | -6 841 274.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 875 000.00 | 8 939 398.00 | | 7 875 000.00 |
DX Trade payables and related accounts | 5 436.00 | 1 836.00 | | 5 436.00 |
DY Tax and social security liabilities | | 11 804.00 | | |
EA Other liabilities | 291 380.00 | 569 664.00 | | 291 380.00 |
EC TOTAL (IV) | 8 171 816.00 | 9 522 702.00 | | 8 171 816.00 |
EE Grand total (I to V) | 1 330 542.00 | 1 070 607.00 | | 1 330 542.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 2 074 336.00 | 2 074 336.00 | |
FJ Net sales | | 2 074 336.00 | 2 074 336.00 | |
FR Total operating income (I) | | | 2 074 336.00 | |
FW Other purchases and external expenses | | | 7 584.00 | |
FX Taxes, duties, and similar payments | | | 29 201.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 36 785.00 | |
GG - OPERATING RESULT (I - II) | | | 2 037 551.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 676.00 | |
GP Total financial income (V) | | | 676.00 | |
GR Interest and similar expenses | | | 134 938.00 | |
GU Total financial expenses (VI) | | | 134 938.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -134 262.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 903 289.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 088.00 | | | 1 088.00 |
HH Total exceptional expenses (VIII) | 1 088.00 | | | 1 088.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 088.00 | | | -1 088.00 |
HK Income tax | 291 380.00 | 1 037 384.00 | | 291 380.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 075 012.00 | 2 144 155.00 | | 2 075 012.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 464 191.00 | 1 658 140.00 | | 464 191.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 610 821.00 | 486 015.00 | | 1 610 821.00 |
| |
| 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 | 23 500 000.00 | | | 23 500 000.00 |
I4 DECREASES Grand Total | | | 23 500 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 500 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 500 000.00 | | | 23 500 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 500 000.00 | | | 23 500 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 500 000.00 | | | 23 500 000.00 |
| |
| 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 | 7 875 000.00 | 2 625 000.00 | 5 250 000.00 | 7 875 000.00 |
8B Suppliers and Related Accounts | 5 436.00 | 5 436.00 | | 5 436.00 |
8J Fixed Asset Liabilities and Related Accounts | 291 380.00 | 291 380.00 | | 291 380.00 |
UX Other trade receivables | 1 029 963.00 | 1 029 963.00 | | 1 029 963.00 |
VB VAT | 906.00 | 906.00 | | 906.00 |
VC Group and associates | 299 673.00 | 299 673.00 | | 299 673.00 |
VK Loans repaid during the year | 875 000.00 | | | 875 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 143 697.00 | 2 893 697.00 | 5 250 000.00 | 8 143 697.00 |
