| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 354 662.00 | 138 802.00 | 215 860.00 | 354 662.00 |
AR Technical installations, industrial equipment and tools | 4 500 046.00 | 2 711 755.00 | 1 788 291.00 | 4 500 046.00 |
BD Other fixed assets | 45.00 | | 45.00 | 45.00 |
BJ TOTAL (I) | 4 854 755.00 | 2 850 557.00 | 2 004 197.00 | 4 854 755.00 |
BT Goods | 41 330.00 | | 41 330.00 | 41 330.00 |
BX Customers and related accounts | 200 726.00 | | 200 726.00 | 200 726.00 |
BZ Other receivables | 84 046.00 | | 84 046.00 | 84 046.00 |
CF Cash and cash equivalents | 55 757.00 | | 55 757.00 | 55 757.00 |
CH Prepaid expenses | 7 111.00 | | 7 111.00 | 7 111.00 |
CJ TOTAL (II) | 388 972.00 | | 388 972.00 | 388 972.00 |
CO Grand total (0 to V) | 5 243 727.00 | 2 850 557.00 | 2 393 170.00 | 5 243 727.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 20 664.00 | 22 738.00 | | 20 664.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 263 064.00 | 197 925.00 | | 263 064.00 |
DL TOTAL (I) | 294 729.00 | 231 664.00 | | 294 729.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 015 457.00 | 2 147 908.00 | | 2 015 457.00 |
DX Trade payables and related accounts | 44 241.00 | 44 306.00 | | 44 241.00 |
DY Tax and social security liabilities | 34 645.00 | 105 564.00 | | 34 645.00 |
EA Other liabilities | 4 097.00 | 3 510.00 | | 4 097.00 |
EC TOTAL (IV) | 2 098 441.00 | 2 301 289.00 | | 2 098 441.00 |
EE Grand total (I to V) | 2 393 170.00 | 2 532 954.00 | | 2 393 170.00 |
EG Accrued income and payables due within one year | 2 098 441.00 | 2 301 290.00 | | 2 098 441.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 865 294.00 | |
FJ Net sales | | | 865 294.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 865 294.00 | |
FW Other purchases and external expenses | | | 129 120.00 | |
FX Taxes, duties, and similar payments | | | 26 188.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 241 814.00 | |
GF Total Operating Expenses (II) | | | 397 122.00 | |
GG - OPERATING RESULT (I - II) | | | 468 171.00 | |
GR Interest and similar expenses | | | 86 068.00 | |
GU Total financial expenses (VI) | | | 86 068.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -86 068.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 382 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1.00 | | | 1.00 |
HF Exceptional expenses on capital transactions | 1.00 | 1.00 | | 1.00 |
HK Income tax | 119 039.00 | 118 718.00 | | 119 039.00 |
HL TOTAL REVENUE (I + III + V + VII) | 865 295.00 | 833 213.00 | | 865 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 602 231.00 | 635 288.00 | | 602 231.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 263 065.00 | 197 926.00 | | 263 065.00 |
| |
| 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 | 4 843 205.00 | | 11 550.00 | 4 843 205.00 |
I3 DECREASES Total Financial Fixed Assets | | | 46.00 | |
I4 DECREASES Grand Total | | | 4 854 755.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 854 710.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 843 160.00 | | 11 550.00 | 4 843 160.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 46.00 | | | 46.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 608 743.00 | 241 814.00 | | 2 608 743.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 608 743.00 | 241 814.00 | | 2 608 743.00 |
| |
| 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 | 44 242.00 | 44 242.00 | | 44 242.00 |
8E Income Taxes | 15 955.00 | 15 955.00 | | 15 955.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 097.00 | 4 097.00 | | 4 097.00 |
UX Other trade receivables | 200 727.00 | 200 727.00 | | 200 727.00 |
VB VAT | 5 513.00 | 5 513.00 | | 5 513.00 |
VI Group and Associates | 2 015 457.00 | 2 015 457.00 | | 2 015 457.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 690.00 | 18 690.00 | | 18 690.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 78 533.00 | 78 533.00 | | 78 533.00 |
VS Prepaid expenses | 7 111.00 | 7 111.00 | | 7 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 291 884.00 | 291 884.00 | | 291 884.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 098 441.00 | 2 098 441.00 | | 2 098 441.00 |
