| |
| 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 | 16 000 000.00 | 5 760 000.00 | 10 240 000.00 | 16 000 000.00 |
BJ TOTAL (I) | 16 000 000.00 | 5 760 000.00 | 10 240 000.00 | 16 000 000.00 |
BZ Other receivables | 4 188.00 | | 4 188.00 | 4 188.00 |
CJ TOTAL (II) | 4 188.00 | | 4 188.00 | 4 188.00 |
CO Grand total (0 to V) | 16 004 188.00 | 5 760 000.00 | 10 244 188.00 | 16 004 188.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 928 000.00 | 2 928 000.00 | | 2 928 000.00 |
DH Retained earnings | -12 708 715.00 | -13 136 586.00 | | -12 708 715.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -629 768.00 | 427 872.00 | | -629 768.00 |
DK Regulated provisions | 10 240 000.00 | 10 240 000.00 | | 10 240 000.00 |
DL TOTAL (I) | -170 483.00 | 459 285.00 | | -170 483.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 381 793.00 | 9 760 000.00 | | 10 381 793.00 |
DX Trade payables and related accounts | 4 740.00 | 1 380.00 | | 4 740.00 |
EA Other liabilities | 28 138.00 | 20 165.00 | | 28 138.00 |
EC TOTAL (IV) | 10 414 671.00 | 9 781 545.00 | | 10 414 671.00 |
EE Grand total (I to V) | 10 244 188.00 | 10 240 830.00 | | 10 244 188.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 6 817.00 | |
FX Taxes, duties, and similar payments | | | 1 158.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 7 975.00 | |
GG - OPERATING RESULT (I - II) | | | -7 975.00 | |
GR Interest and similar expenses | | | 621 793.00 | |
GU Total financial expenses (VI) | | | 621 793.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -621 793.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -629 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 617 425.00 | | |
HD Total exceptional income (VII) | | 617 425.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 617 425.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 528 642.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 629 769.00 | 1 100 770.00 | | 629 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -629 768.00 | 427 872.00 | | -629 768.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 760 000.00 | | | 5 760 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 760 000.00 | | | 5 760 000.00 |
| |
| 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 | 4 740.00 | 4 740.00 | | 4 740.00 |
VG Loans with a maturity of up to one year at origin | 10 381 793.00 | 10 381 793.00 | | 10 381 793.00 |
VI Group and Associates | 28 139.00 | 28 139.00 | | 28 139.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 188.00 | 4 188.00 | | 4 188.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 414 671.00 | 10 414 671.00 | | 10 414 671.00 |
