| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 106 016.00 | 25 881.00 | 3 080 135.00 | 3 106 016.00 |
AR Technical installations, industrial equipment and tools | 17 347 751.00 | 144 565.00 | 17 203 186.00 | 17 347 751.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 20 453 767.00 | 170 446.00 | 20 283 321.00 | 20 453 767.00 |
BX Customers and related accounts | 492 343.00 | | 492 343.00 | 492 343.00 |
BZ Other receivables | 514 669.00 | | 514 669.00 | 514 669.00 |
CF Cash and cash equivalents | 1 281 168.00 | | 1 281 168.00 | 1 281 168.00 |
CH Prepaid expenses | 113 837.00 | | 113 837.00 | 113 837.00 |
CJ TOTAL (II) | 2 402 017.00 | | 2 402 017.00 | 2 402 017.00 |
CO Grand total (0 to V) | 22 855 783.00 | 170 446.00 | 22 685 338.00 | 22 855 783.00 |
| |
| 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 | -497 983.00 | -465 976.00 | | -497 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -99 032.00 | -32 007.00 | | -99 032.00 |
DK Regulated provisions | 180 706.00 | | | 180 706.00 |
DL TOTAL (I) | -376 310.00 | -457 983.00 | | -376 310.00 |
DQ Provisions for Expenses | 1 405 266.00 | | | 1 405 266.00 |
DR TOTAL (IV) | 1 405 266.00 | | | 1 405 266.00 |
DU Loans and Debts from Credit Institutions (3) | 20 100 783.00 | | | 20 100 783.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 300 520.00 | 4 311 204.00 | | 1 300 520.00 |
DX Trade payables and related accounts | 99 623.00 | 5 775.00 | | 99 623.00 |
DY Tax and social security liabilities | 7 265.00 | | | 7 265.00 |
DZ Fixed asset liabilities and related accounts | 148 190.00 | 135 122.00 | | 148 190.00 |
EC TOTAL (IV) | 21 656 381.00 | 4 452 101.00 | | 21 656 381.00 |
EE Grand total (I to V) | 22 685 338.00 | 3 994 118.00 | | 22 685 338.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 811 556.00 | |
FJ Net sales | | | 811 556.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20 918.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 832 474.00 | |
FW Other purchases and external expenses | | | 384 883.00 | |
FX Taxes, duties, and similar payments | | | 6 121.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 170 446.00 | |
GE Other Expenses | | | 15 858.00 | |
GF Total Operating Expenses (II) | | | 577 308.00 | |
GG - OPERATING RESULT (I - II) | | | 255 167.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GR Interest and similar expenses | | | 181 406.00 | |
GU Total financial expenses (VI) | | | 181 406.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -181 406.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 73 760.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 7 913.00 | | | 7 913.00 |
HD Total exceptional income (VII) | 7 913.00 | | | 7 913.00 |
HH Total exceptional expenses (VIII) | 180 706.00 | | | 180 706.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -172 793.00 | | | -172 793.00 |
HL TOTAL REVENUE (I + III + V + VII) | 840 388.00 | 1.00 | | 840 388.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 939 420.00 | 32 008.00 | | 939 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -99 032.00 | -32 007.00 | | -99 032.00 |
| |
| 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 | 3 411 290.00 | | 20 453 767.00 | 3 411 290.00 |
I4 DECREASES Grand Total | | 3 411 290.00 | 20 453 767.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 411 290.00 | 20 453 767.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 411 290.00 | | 20 453 767.00 | 3 411 290.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 170 446.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 170 446.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 180 706.00 | | |
7C Grand total | | 180 706.00 | | |
UJ - Exceptional | | 180 706.00 | | |
| |
| 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 | 251 250.00 | 1 250.00 | 250 000.00 | 251 250.00 |
8B Suppliers and Related Accounts | 99 623.00 | 99 623.00 | | 99 623.00 |
8D Social Security and Other Social Organizations | 7 265.00 | 7 265.00 | | 7 265.00 |
8J Fixed Asset Liabilities and Related Accounts | 148 190.00 | 148 190.00 | | 148 190.00 |
UX Other trade receivables | 492 343.00 | 492 343.00 | | 492 343.00 |
VG Loans with a maturity of up to one year at origin | 450 783.00 | 450 783.00 | | 450 783.00 |
VH Loans with a maturity of more than one year at origin | 19 650 000.00 | 938 887.00 | 5 268 697.00 | 19 650 000.00 |
VI Group and Associates | 1 049 270.00 | 1 049 270.00 | | 1 049 270.00 |
VJ Loans taken out during the year | 19 650 000.00 | | | 19 650 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 514 669.00 | 514 669.00 | | 514 669.00 |
VS Prepaid expenses | 113 837.00 | 113 837.00 | | 113 837.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 120 849.00 | 1 120 849.00 | | 1 120 849.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 656 381.00 | 2 695 268.00 | 5 518 697.00 | 21 656 381.00 |
