| |
| 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 | 566 337.00 | 256 318.00 | 310 019.00 | 566 337.00 |
BJ TOTAL (I) | 566 337.00 | 256 318.00 | 310 019.00 | 566 337.00 |
BL Raw materials, supplies | 8 893.00 | | 8 893.00 | 8 893.00 |
BX Customers and related accounts | 47 169.00 | | 47 169.00 | 47 169.00 |
BZ Other receivables | 84 778.00 | | 84 778.00 | 84 778.00 |
CF Cash and cash equivalents | 6 618.00 | | 6 618.00 | 6 618.00 |
CJ TOTAL (II) | 147 458.00 | | 147 458.00 | 147 458.00 |
CO Grand total (0 to V) | 713 794.00 | 256 318.00 | 457 477.00 | 713 794.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DH Retained earnings | -614 109.00 | -567 551.00 | | -614 109.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 778.00 | -46 557.00 | | -8 778.00 |
DK Regulated provisions | 310 019.00 | 297 455.00 | | 310 019.00 |
DL TOTAL (I) | -62 868.00 | -66 654.00 | | -62 868.00 |
DU Loans and Debts from Credit Institutions (3) | 43.00 | 85.00 | | 43.00 |
DX Trade payables and related accounts | 511 473.00 | 512 958.00 | | 511 473.00 |
DY Tax and social security liabilities | 7 728.00 | 8 469.00 | | 7 728.00 |
EA Other liabilities | 1 100.00 | 12 446.00 | | 1 100.00 |
EC TOTAL (IV) | 520 345.00 | 533 958.00 | | 520 345.00 |
EE Grand total (I to V) | 457 477.00 | 467 304.00 | | 457 477.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 848.00 | | 848.00 | 848.00 |
FJ Net sales | 848.00 | | 848.00 | 848.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6.00 | |
FR Total operating income (I) | | | 853.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | -3 503.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 350.00 | |
GF Total Operating Expenses (II) | | | -2 933.00 | |
GG - OPERATING RESULT (I - II) | | | 3 786.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 786.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 12 564.00 | 46 206.00 | | 12 564.00 |
HH Total exceptional expenses (VIII) | 12 564.00 | 46 206.00 | | 12 564.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 564.00 | -46 206.00 | | -12 564.00 |
HL TOTAL REVENUE (I + III + V + VII) | 853.00 | 13 950.00 | | 853.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 632.00 | 60 507.00 | | 9 632.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 778.00 | -46 557.00 | | -8 778.00 |
| |
| 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 | 566 337.00 | | | 566 337.00 |
I4 DECREASES Grand Total | | | 566 337.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 566 337.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 566 337.00 | | | 566 337.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 255 968.00 | 350.00 | | 255 968.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 255 968.00 | 350.00 | | 255 968.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 297 455.00 | 12 564.00 | | 297 455.00 |
7C Grand total | 297 455.00 | 12 564.00 | | 297 455.00 |
UJ - Exceptional | | 12 564.00 | | |
| |
| 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 | 511 473.00 | 511 473.00 | | 511 473.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 100.00 | 1 100.00 | | 1 100.00 |
UX Other trade receivables | 47 169.00 | 47 169.00 | 51 608.00 | 47 169.00 |
VB VAT | 84 531.00 | 84 531.00 | 84 036.00 | 84 531.00 |
VG Loans with a maturity of up to one year at origin | 43.00 | 43.00 | | 43.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 247.00 | 247.00 | | 247.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 131 947.00 | 131 947.00 | 135 644.00 | 131 947.00 |
VW VAT | 7 728.00 | 7 728.00 | | 7 728.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 520 345.00 | 520 345.00 | | 520 345.00 |
