| |
| 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 | 904 095.00 | 290 920.00 | 613 175.00 | 904 095.00 |
BJ TOTAL (I) | 904 095.00 | 290 920.00 | 613 175.00 | 904 095.00 |
BX Customers and related accounts | 44 089.00 | | 44 089.00 | 44 089.00 |
BZ Other receivables | 5 119.00 | | 5 119.00 | 5 119.00 |
CF Cash and cash equivalents | 60 387.00 | | 60 387.00 | 60 387.00 |
CJ TOTAL (II) | 109 595.00 | | 109 595.00 | 109 595.00 |
CO Grand total (0 to V) | 1 016 799.00 | 290 920.00 | 725 879.00 | 1 016 799.00 |
CW Deferred expenses or loan issuance costs | 3 109.00 | | 3 109.00 | 3 109.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 89 600.00 | 89 600.00 | | 89 600.00 |
DH Retained earnings | -98 426.00 | -93 492.00 | | -98 426.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 785.00 | -4 934.00 | | 1 785.00 |
DK Regulated provisions | 283 514.00 | 239 460.00 | | 283 514.00 |
DL TOTAL (I) | 276 473.00 | 230 634.00 | | 276 473.00 |
DU Loans and Debts from Credit Institutions (3) | 309 180.00 | 357 089.00 | | 309 180.00 |
DX Trade payables and related accounts | 28 890.00 | 22 528.00 | | 28 890.00 |
DY Tax and social security liabilities | 684.00 | 1 137.00 | | 684.00 |
EA Other liabilities | 110 652.00 | 141 440.00 | | 110 652.00 |
EC TOTAL (IV) | 449 405.00 | 522 194.00 | | 449 405.00 |
EE Grand total (I to V) | 725 879.00 | 752 828.00 | | 725 879.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 146 533.00 | | 146 533.00 | 146 533.00 |
FJ Net sales | 146 533.00 | | 146 533.00 | 146 533.00 |
FR Total operating income (I) | | | 146 533.00 | |
FW Other purchases and external expenses | | | 41 633.00 | |
FX Taxes, duties, and similar payments | | | 1 571.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 45 685.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 88 890.00 | |
GG - OPERATING RESULT (I - II) | | | 57 643.00 | |
GR Interest and similar expenses | | | 11 804.00 | |
GU Total financial expenses (VI) | | | 11 804.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 804.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 839.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 44 054.00 | 44 054.00 | | 44 054.00 |
HH Total exceptional expenses (VIII) | 44 054.00 | 44 054.00 | | 44 054.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -44 054.00 | -44 054.00 | | -44 054.00 |
HL TOTAL REVENUE (I + III + V + VII) | 146 533.00 | 134 657.00 | | 146 533.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 748.00 | 139 591.00 | | 144 748.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 785.00 | -4 934.00 | | 1 785.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 246.00 | 45.00 | | 246.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 246.00 | 45.00 | | 246.00 |
| |
| 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 | 309 000.00 | 48 000.00 | 197 000.00 | 309 000.00 |
8B Suppliers and Related Accounts | 29 000.00 | 29 000.00 | | 29 000.00 |
UX Other trade receivables | 5 000.00 | 5 000.00 | | 5 000.00 |
VI Group and Associates | 111 000.00 | 30 000.00 | 81 000.00 | 111 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 000.00 | 5 000.00 | | 5 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 450 000.00 | 108 000.00 | 278 000.00 | 450 000.00 |
