| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 095 747.00 | 1 742 679.00 | 2 353 068.00 | 4 095 747.00 |
BJ TOTAL (I) | 4 095 747.00 | 1 742 679.00 | 2 353 068.00 | 4 095 747.00 |
BV Advances and down payments on orders | 103.00 | | 103.00 | 103.00 |
BX Customers and related accounts | 285 279.00 | | 285 279.00 | 285 279.00 |
BZ Other receivables | 73 489.00 | | 73 489.00 | 73 489.00 |
CH Prepaid expenses | 1 868.00 | | 1 868.00 | 1 868.00 |
CJ TOTAL (II) | 360 741.00 | | 360 741.00 | 360 741.00 |
CO Grand total (0 to V) | 4 456 488.00 | 1 742 679.00 | 2 713 809.00 | 4 456 488.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -2 051 661.00 | -1 980 072.00 | | -2 051 661.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -74 389.00 | -71 588.00 | | -74 389.00 |
DJ Investment subsidies | 771 317.00 | 834 237.00 | | 771 317.00 |
DK Regulated provisions | 419 750.00 | 454 250.00 | | 419 750.00 |
DL TOTAL (I) | -894 982.00 | -723 172.00 | | -894 982.00 |
DQ Provisions for Expenses | 80 985.00 | 112 389.00 | | 80 985.00 |
DR TOTAL (IV) | 80 985.00 | 112 389.00 | | 80 985.00 |
DU Loans and Debts from Credit Institutions (3) | 49.00 | | | 49.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 217 392.00 | 3 222 692.00 | | 3 217 392.00 |
DX Trade payables and related accounts | 273 602.00 | 178 249.00 | | 273 602.00 |
DY Tax and social security liabilities | 17 412.00 | | | 17 412.00 |
DZ Fixed asset liabilities and related accounts | 18 626.00 | 6 998.00 | | 18 626.00 |
EA Other liabilities | 723.00 | | | 723.00 |
EC TOTAL (IV) | 3 527 806.00 | 3 407 940.00 | | 3 527 806.00 |
EE Grand total (I to V) | 2 713 809.00 | 2 797 157.00 | | 2 713 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 746 885.00 | | 746 885.00 | 746 885.00 |
FJ Net sales | 746 885.00 | | 746 885.00 | 746 885.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 65 309.00 | |
FQ Other income | | | 394.00 | |
FR Total operating income (I) | | | 812 589.00 | |
FU Purchases of raw materials and other supplies | | | 183 280.00 | |
FW Other purchases and external expenses | | | 341 817.00 | |
FX Taxes, duties, and similar payments | | | 75 207.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 192 247.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 33 905.00 | |
GE Other Expenses | | | 5 576.00 | |
GF Total Operating Expenses (II) | | | 832 034.00 | |
GG - OPERATING RESULT (I - II) | | | -19 445.00 | |
GR Interest and similar expenses | | | 142 262.00 | |
GU Total financial expenses (VI) | | | 142 262.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -142 262.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -161 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 5 574.00 | | | 5 574.00 |
HA Exceptional income from management transactions | | 1 686.00 | | |
HB Exceptional income from capital transactions | 62 920.00 | 62 920.00 | | 62 920.00 |
HC Reversals of provisions and transfers of expenses | 34 499.00 | 34 499.00 | | 34 499.00 |
HD Total exceptional income (VII) | 97 420.00 | 99 106.00 | | 97 420.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 97 420.00 | 99 106.00 | | 97 420.00 |
HK Income tax | 10 102.00 | 6 601.00 | | 10 102.00 |
HL TOTAL REVENUE (I + III + V + VII) | 910 009.00 | 1 000 397.00 | | 910 009.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 984 399.00 | 1 071 986.00 | | 984 399.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -74 389.00 | -71 588.00 | | -74 389.00 |
| |
| 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 | 4 058 036.00 | | 37 711.00 | 4 058 036.00 |
I4 DECREASES Grand Total | | | 4 095 747.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 095 747.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 058 036.00 | | 37 711.00 | 4 058 036.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 550 431.00 | 192 247.00 | | 1 550 431.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 550 431.00 | 192 247.00 | | 1 550 431.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 454 250.00 | | 34 499.00 | 454 250.00 |
5F Provisions for renewal of Fixed assets | | | | |
5Z Total provisions for risks and expenses | 112 389.00 | 33 905.00 | 65 309.00 | 112 389.00 |
7C Grand total | 566 640.00 | 33 905.00 | 99 809.00 | 566 640.00 |
UE of which provisions and reversals: - Operating | | 33 905.00 | 65 309.00 | |
UJ - Exceptional | | | 34 499.00 | |
| |
| 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 | 3 217 392.00 | 2 181 107.00 | 301 146.00 | 3 217 392.00 |
8B Suppliers and Related Accounts | 273 602.00 | 273 602.00 | | 273 602.00 |
8J Fixed Asset Liabilities and Related Accounts | 18 626.00 | 18 626.00 | | 18 626.00 |
8K Other liabilities (including liabilities related to repo transactions) | 723.00 | 723.00 | | 723.00 |
UX Other trade receivables | 285 279.00 | 285 279.00 | | 285 279.00 |
VB VAT | 36 284.00 | 36 284.00 | | 36 284.00 |
VG Loans with a maturity of up to one year at origin | 49.00 | 49.00 | | 49.00 |
VK Loans repaid during the year | 62 069.00 | | | 62 069.00 |
VP Miscellaneous | 37 205.00 | 37 205.00 | | 37 205.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 006.00 | 2 006.00 | | 2 006.00 |
VS Prepaid expenses | 1 868.00 | 1 868.00 | | 1 868.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 360 637.00 | 360 637.00 | | 360 637.00 |
VW VAT | 15 406.00 | 15 406.00 | | 15 406.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 527 806.00 | 2 491 521.00 | 301 146.00 | 3 527 806.00 |
