| |
| 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 | 14 460 781.00 | 14 460 781.00 | | 14 460 781.00 |
AT Other tangible assets | 13 109.00 | 13 109.00 | | 13 109.00 |
BJ TOTAL (I) | 14 473 891.00 | 14 473 891.00 | | 14 473 891.00 |
BL Raw materials, supplies | 67 704.00 | | 67 704.00 | 67 704.00 |
BX Customers and related accounts | 2 452 780.00 | 2 393 162.00 | 59 618.00 | 2 452 780.00 |
BZ Other receivables | 550 698.00 | | 550 698.00 | 550 698.00 |
CF Cash and cash equivalents | 2.00 | | 2.00 | 2.00 |
CJ TOTAL (II) | 3 071 185.00 | 2 393 162.00 | 678 023.00 | 3 071 185.00 |
CO Grand total (0 to V) | 17 545 075.00 | 16 867 053.00 | 678 023.00 | 17 545 075.00 |
| |
| 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 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -14 734 069.00 | 204.00 | | -14 734 069.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 042 539.00 | -14 734 273.00 | | 1 042 539.00 |
DL TOTAL (I) | -13 647 530.00 | -14 690 069.00 | | -13 647 530.00 |
DP Provisions for Risks | | 14 700 000.00 | | |
DR TOTAL (IV) | | 14 700 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | | 4 742.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 14 131 245.00 | 13 941 000.00 | | 14 131 245.00 |
DX Trade payables and related accounts | 54 054.00 | 1 958 345.00 | | 54 054.00 |
DY Tax and social security liabilities | 135 460.00 | 1 586 701.00 | | 135 460.00 |
EA Other liabilities | 4 794.00 | 13 051.00 | | 4 794.00 |
EC TOTAL (IV) | 14 325 553.00 | 17 503 839.00 | | 14 325 553.00 |
EE Grand total (I to V) | 678 023.00 | 17 513 769.00 | | 678 023.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 842 854.00 | | 2 842 854.00 | 2 842 854.00 |
FJ Net sales | 2 842 854.00 | | 2 842 854.00 | 2 842 854.00 |
FR Total operating income (I) | | | 2 842 854.00 | |
FU Purchases of raw materials and other supplies | | | 482 970.00 | |
FV Inventory change (raw materials and supplies) | | | -67 704.00 | |
FW Other purchases and external expenses | | | 938 212.00 | |
FX Taxes, duties, and similar payments | | | 58 369.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 290 437.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 393 162.00 | |
GF Total Operating Expenses (II) | | | 4 095 447.00 | |
GG - OPERATING RESULT (I - II) | | | -1 252 593.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 252 593.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 42.00 | 5 525.00 | | 42.00 |
HB Exceptional income from capital transactions | 1.00 | | | 1.00 |
HC Reversals of provisions and transfers of expenses | 14 700 000.00 | | | 14 700 000.00 |
HD Total exceptional income (VII) | 14 700 043.00 | 5 525.00 | | 14 700 043.00 |
HE Exceptional expenses on management operations | 1.00 | 250 045.00 | | 1.00 |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HG Exceptional depreciation and provisions | 12 404 909.00 | 14 700 000.00 | | 12 404 909.00 |
HH Total exceptional expenses (VIII) | 12 404 911.00 | 14 950 045.00 | | 12 404 911.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 295 132.00 | -14 944 519.00 | | 2 295 132.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 542 897.00 | 7 901 573.00 | | 17 542 897.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 500 358.00 | 22 635 846.00 | | 16 500 358.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 042 539.00 | -14 734 273.00 | | 1 042 539.00 |
| |
| 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 | 15 033 891.00 | | 1.00 | 15 033 891.00 |
I4 DECREASES Grand Total | | 560 001.00 | 14 473 891.00 | |
IY DECREASES Total Tangible Fixed Assets | | 560 001.00 | 14 473 891.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 033 891.00 | | 1.00 | 15 033 891.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 338 545.00 | 290 437.00 | 560 000.00 | 2 338 545.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 338 545.00 | 290 437.00 | 560 000.00 | 2 338 545.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 14 700 000.00 | | 14 700 000.00 | 14 700 000.00 |
6E on fixed assets – tangible | | 12 404 909.00 | | |
6T Receivables | | 2 393 162.00 | | |
7B Total provisions for depreciation | | 14 798 071.00 | | |
7C Grand total | 14 700 000.00 | 14 798 071.00 | 14 700 000.00 | 14 700 000.00 |
UE of which provisions and reversals: - Operating | | 2 393 162.00 | | |
UJ - Exceptional | | 12 404 909.00 | 14 700 000.00 | |
| |
| 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 | 54 054.00 | 54 054.00 | | 54 054.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 794.00 | 4 794.00 | | 4 794.00 |
VA Doubtful or disputed receivables | 2 452 780.00 | 2 452 780.00 | | 2 452 780.00 |
VB VAT | 6 180.00 | 6 180.00 | | 6 180.00 |
VC Group and associates | 451 792.00 | 451 792.00 | | 451 792.00 |
VI Group and Associates | 14 131 245.00 | 14 131 245.00 | | 14 131 245.00 |
VN Other taxes, similar payments | 64 921.00 | 64 921.00 | | 64 921.00 |
VP Miscellaneous | 27 805.00 | 27 805.00 | | 27 805.00 |
VQ Other Taxes, Duties, and Similar Debts | 135 396.00 | 135 396.00 | | 135 396.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 003 478.00 | 3 003 478.00 | | 3 003 478.00 |
VW VAT | 64.00 | 64.00 | | 64.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 325 553.00 | 14 325 553.00 | | 14 325 553.00 |
