| |
| 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 | 11 500 000.00 | 4 140 000.00 | 7 360 000.00 | 11 500 000.00 |
BJ TOTAL (I) | 11 500 000.00 | 4 140 000.00 | 7 360 000.00 | 11 500 000.00 |
BX Customers and related accounts | 837 026.00 | | 837 026.00 | 837 026.00 |
BZ Other receivables | 1 343.00 | | 1 343.00 | 1 343.00 |
CJ TOTAL (II) | 838 369.00 | | 838 369.00 | 838 369.00 |
CO Grand total (0 to V) | 12 338 369.00 | 4 140 000.00 | 8 198 369.00 | 12 338 369.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 118 000.00 | 2 118 000.00 | | 2 118 000.00 |
DH Retained earnings | -9 166 303.00 | -9 159 314.00 | | -9 166 303.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 658.00 | -6 989.00 | | -9 658.00 |
DK Regulated provisions | 7 360 000.00 | 7 360 000.00 | | 7 360 000.00 |
DL TOTAL (I) | 302 039.00 | 311 697.00 | | 302 039.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 850 954.00 | 7 459 770.00 | | 7 850 954.00 |
DX Trade payables and related accounts | 3 230.00 | 4 740.00 | | 3 230.00 |
EA Other liabilities | 42 145.00 | 31 228.00 | | 42 145.00 |
EC TOTAL (IV) | 7 896 329.00 | 7 495 738.00 | | 7 896 329.00 |
EE Grand total (I to V) | 8 198 368.00 | 7 807 435.00 | | 8 198 368.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 391 184.00 | 391 184.00 | |
FJ Net sales | | 391 184.00 | 391 184.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 391 184.00 | |
FW Other purchases and external expenses | | | 8 759.00 | |
FX Taxes, duties, and similar payments | | | 899.00 | |
GF Total Operating Expenses (II) | | | 9 658.00 | |
GG - OPERATING RESULT (I - II) | | | 381 526.00 | |
GR Interest and similar expenses | | | 391 184.00 | |
GU Total financial expenses (VI) | | | 391 184.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -391 184.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 658.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 85.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 391 184.00 | 445 842.00 | | 391 184.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 400 842.00 | 452 831.00 | | 400 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 658.00 | -6 989.00 | | -9 658.00 |
| |
| 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 | 11 500 000.00 | | | 11 500 000.00 |
I4 DECREASES Grand Total | | | 11 500 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 500 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 500 000.00 | | | 11 500 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 140 000.00 | | | 4 140 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 140 000.00 | | | 4 140 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 360 000.00 | | | 7 360 000.00 |
7C Grand total | 7 360 000.00 | | | 7 360 000.00 |
| |
| 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 | 7 850 954.00 | 7 850 954.00 | | 7 850 954.00 |
8B Suppliers and Related Accounts | 3 230.00 | 3 230.00 | | 3 230.00 |
UX Other trade receivables | 837 026.00 | 837 026.00 | | 837 026.00 |
VB VAT | 1 343.00 | 1 343.00 | | 1 343.00 |
VI Group and Associates | 42 145.00 | 42 145.00 | | 42 145.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 838 369.00 | 838 369.00 | | 838 369.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 896 330.00 | 7 896 330.00 | | 7 896 330.00 |
