| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 12 470 901.00 | 3 949 672.00 | 8 521 229.00 | 12 470 901.00 |
AR Technical installations, industrial equipment and tools | 221 761.00 | 67 455.00 | 154 306.00 | 221 761.00 |
BJ TOTAL (I) | 12 692 662.00 | 4 017 126.00 | 8 675 535.00 | 12 692 662.00 |
BX Customers and related accounts | 233 563.00 | | 233 563.00 | 233 563.00 |
BZ Other receivables | 170 371.00 | | 170 371.00 | 170 371.00 |
CD Marketable securities | 459.00 | | 459.00 | 459.00 |
CF Cash and cash equivalents | 3 182 963.00 | | 3 182 963.00 | 3 182 963.00 |
CH Prepaid expenses | 17 822.00 | | 17 822.00 | 17 822.00 |
CJ TOTAL (II) | 3 605 179.00 | | 3 605 179.00 | 3 605 179.00 |
CO Grand total (0 to V) | 16 297 841.00 | 4 017 126.00 | 12 280 714.00 | 16 297 841.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 108 823.00 | 108 823.00 | | 108 823.00 |
DB Share, merger, contribution premiums, etc. | 439 668.00 | 439 668.00 | | 439 668.00 |
DH Retained earnings | -1 500 576.00 | -326 116.00 | | -1 500 576.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 469 759.00 | -1 174 460.00 | | 469 759.00 |
DL TOTAL (I) | -482 325.00 | -952 085.00 | | -482 325.00 |
DQ Provisions for Expenses | 216 165.00 | 208 711.00 | | 216 165.00 |
DR TOTAL (IV) | 216 165.00 | 208 711.00 | | 216 165.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 495 505.00 | 12 315 971.00 | | 12 495 505.00 |
DX Trade payables and related accounts | 50 758.00 | 145 333.00 | | 50 758.00 |
DY Tax and social security liabilities | 611.00 | | | 611.00 |
EC TOTAL (IV) | 12 546 874.00 | 12 461 304.00 | | 12 546 874.00 |
EE Grand total (I to V) | 12 280 714.00 | 11 717 930.00 | | 12 280 714.00 |
EI Including equity loans | 12 495 505.00 | | | 12 495 505.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 902 643.00 | | 1 902 643.00 | 1 902 643.00 |
FG Production sold - services | 2 287.00 | | 2 287.00 | 2 287.00 |
FJ Net sales | 1 904 930.00 | | 1 904 930.00 | 1 904 930.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 904 932.00 | |
FW Other purchases and external expenses | | | 517 814.00 | |
FX Taxes, duties, and similar payments | | | 101 167.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 634 982.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 253 964.00 | |
GG - OPERATING RESULT (I - II) | | | 650 968.00 | |
GR Interest and similar expenses | | | 179 534.00 | |
GU Total financial expenses (VI) | | | 179 534.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -179 534.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 471 434.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 169.00 | 246.00 | | 169.00 |
HF Exceptional expenses on capital transactions | 1 506.00 | | | 1 506.00 |
HH Total exceptional expenses (VIII) | 1 674.00 | 246.00 | | 1 674.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 674.00 | -246.00 | | -1 674.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 904 932.00 | 1 888 476.00 | | 1 904 932.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 435 172.00 | 3 062 936.00 | | 1 435 172.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 469 759.00 | -1 174 460.00 | | 469 759.00 |
| |
| 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 | 12 685 208.00 | | 7 454.00 | 12 685 208.00 |
I4 DECREASES Grand Total | | | 12 692 662.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 692 662.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 685 208.00 | | 7 454.00 | 12 685 208.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 382 144.00 | 634 982.00 | | 3 382 144.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 382 144.00 | 634 982.00 | | 3 382 144.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 208 711.00 | 7 454.00 | | 208 711.00 |
7C Grand total | 208 711.00 | 7 454.00 | | 208 711.00 |
| |
| 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 | 50 758.00 | 50 758.00 | | 50 758.00 |
UX Other trade receivables | 233 563.00 | 233 563.00 | | 233 563.00 |
VB VAT | 169 818.00 | 169 818.00 | | 169 818.00 |
VI Group and Associates | 12 495 505.00 | | | 12 495 505.00 |
VQ Other Taxes, Duties, and Similar Debts | 154.00 | 154.00 | | 154.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 553.00 | 553.00 | | 553.00 |
VS Prepaid expenses | 17 822.00 | 17 822.00 | | 17 822.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 421 757.00 | 421 757.00 | | 421 757.00 |
VW VAT | 457.00 | 457.00 | | 457.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 546 874.00 | 51 369.00 | | 12 546 874.00 |
