| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 356 221.00 | 169 101.00 | 187 119.00 | 356 221.00 |
AR Technical installations, industrial equipment and tools | 16 797 889.00 | 7 944 173.00 | 8 853 717.00 | 16 797 889.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 18 654 110.00 | 8 823 383.00 | 9 830 727.00 | 18 654 110.00 |
BX Customers and related accounts | 383 354.00 | | 383 354.00 | 383 354.00 |
BZ Other receivables | 111 693.00 | | 111 693.00 | 111 693.00 |
CF Cash and cash equivalents | 2 194 439.00 | | 2 194 439.00 | 2 194 439.00 |
CH Prepaid expenses | 23 713.00 | | 23 713.00 | 23 713.00 |
CJ TOTAL (II) | 2 713 199.00 | | 2 713 199.00 | 2 713 199.00 |
CO Grand total (0 to V) | 21 367 309.00 | 8 823 383.00 | 12 543 925.00 | 21 367 309.00 |
CX Development or Research and Development Expenses | 1 500 000.00 | 710 109.00 | 789 891.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 418 727.00 | 418 727.00 | | 418 727.00 |
DD Legal reserve (1) | 10 009.00 | 10 009.00 | | 10 009.00 |
DH Retained earnings | -2 033 551.00 | -1 768 734.00 | | -2 033 551.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 651.00 | -264 817.00 | | -17 651.00 |
DL TOTAL (I) | -1 622 466.00 | -1 604 815.00 | | -1 622 466.00 |
DQ Provisions for Expenses | 316 360.00 | 287 178.00 | | 316 360.00 |
DR TOTAL (IV) | 316 360.00 | 287 178.00 | | 316 360.00 |
DU Loans and Debts from Credit Institutions (3) | 9 551 198.00 | 10 469 617.00 | | 9 551 198.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 895 920.00 | 3 537 279.00 | | 3 895 920.00 |
DX Trade payables and related accounts | 399 395.00 | 324 491.00 | | 399 395.00 |
DY Tax and social security liabilities | 3 519.00 | 2 451.00 | | 3 519.00 |
EC TOTAL (IV) | 13 850 031.00 | 14 333 838.00 | | 13 850 031.00 |
EE Grand total (I to V) | 12 543 925.00 | 13 016 201.00 | | 12 543 925.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 785 321.00 | | 2 785 321.00 | 2 785 321.00 |
FJ Net sales | 2 785 321.00 | | 2 785 321.00 | 2 785 321.00 |
FQ Other income | | | -137.00 | |
FR Total operating income (I) | | | 2 785 185.00 | |
FW Other purchases and external expenses | | | 597 777.00 | |
FX Taxes, duties, and similar payments | | | 211 823.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 235 969.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 045 569.00 | |
GG - OPERATING RESULT (I - II) | | | 739 615.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 757 266.00 | |
GU Total financial expenses (VI) | | | 757 266.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -757 266.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 651.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 785 185.00 | 2 654 873.00 | | 2 785 185.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 802 835.00 | 2 919 690.00 | | 2 802 835.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 651.00 | -264 817.00 | | -17 651.00 |
| |
| 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 | 18 654 110.00 | | | 18 654 110.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 500 000.00 | | | 1 500 000.00 |
I4 DECREASES Grand Total | | | 18 654 110.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 500 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 154 110.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 154 110.00 | | | 17 154 110.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 540 027.00 | 1 235 969.00 | | 7 540 027.00 |
CY DEPRECIATION Start-up, development, or research expenses | 610 109.00 | 100 000.00 | | 610 109.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 929 917.00 | 1 135 969.00 | | 6 929 917.00 |
| |
| 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 | 287 178.00 | 29 182.00 | | 287 178.00 |
6E on fixed assets – tangible | 72 822.00 | | 25 434.00 | 72 822.00 |
7B Total provisions for depreciation | 72 822.00 | | 25 434.00 | 72 822.00 |
7C Grand total | 360 000.00 | 29 182.00 | 25 434.00 | 360 000.00 |
UG - Financial | | 3 748.00 | | |
| |
| 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 | 3 895 920.00 | 1.00 | | 3 895 920.00 |
8B Suppliers and Related Accounts | 399 395.00 | 399 395.00 | | 399 395.00 |
UX Other trade receivables | 383 354.00 | 383 354.00 | | 383 354.00 |
VB VAT | 85 482.00 | 85 482.00 | | 85 482.00 |
VH Loans with a maturity of more than one year at origin | 9 551 198.00 | 980 525.00 | 4 360 362.00 | 9 551 198.00 |
VJ Loans taken out during the year | 358 641.00 | | | 358 641.00 |
VK Loans repaid during the year | 918 419.00 | | | 918 419.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 895.00 | 1 895.00 | | 1 895.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 211.00 | 26 211.00 | | 26 211.00 |
VS Prepaid expenses | 23 713.00 | 23 713.00 | | 23 713.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 518 760.00 | 518 760.00 | | 518 760.00 |
VW VAT | 1 624.00 | 1 624.00 | | 1 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 850 031.00 | 1 383 439.00 | 4 360 362.00 | 13 850 031.00 |
