| |
| 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 | 3 247 669.00 | 1 367 550.00 | 1 880 119.00 | 3 247 669.00 |
BH Other financial assets | 233.00 | | 233.00 | 233.00 |
BJ TOTAL (I) | 3 247 902.00 | 1 367 550.00 | 1 880 352.00 | 3 247 902.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 5 743.00 | | 5 743.00 | 5 743.00 |
CF Cash and cash equivalents | 73 097.00 | | 73 097.00 | 73 097.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 78 840.00 | | 78 840.00 | 78 840.00 |
CO Grand total (0 to V) | 3 326 741.00 | 1 367 550.00 | 1 959 192.00 | 3 326 741.00 |
CP Shares due in less than one year | 233.00 | | | 233.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -1 626 708.00 | -1 010 589.00 | | -1 626 708.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -553 080.00 | -616 119.00 | | -553 080.00 |
DL TOTAL (I) | -2 178 788.00 | -1 625 708.00 | | -2 178 788.00 |
DU Loans and Debts from Credit Institutions (3) | 3 380 521.00 | 2 893 678.00 | | 3 380 521.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100.00 | 100.00 | | 100.00 |
DX Trade payables and related accounts | 255 654.00 | 546 665.00 | | 255 654.00 |
DY Tax and social security liabilities | 91 275.00 | 60 500.00 | | 91 275.00 |
EA Other liabilities | 410 429.00 | 310 279.00 | | 410 429.00 |
EC TOTAL (IV) | 4 137 979.00 | 3 811 221.00 | | 4 137 979.00 |
EE Grand total (I to V) | 1 959 192.00 | 2 185 513.00 | | 1 959 192.00 |
EI Including equity loans | 100.00 | | | 100.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 954 682.00 | | 1 954 682.00 | 1 954 682.00 |
FJ Net sales | 1 954 682.00 | | 1 954 682.00 | 1 954 682.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 000.00 | |
FQ Other income | | | 17 423.00 | |
FR Total operating income (I) | | | 1 975 105.00 | |
FU Purchases of raw materials and other supplies | | | 676 069.00 | |
FW Other purchases and external expenses | | | 759 470.00 | |
FX Taxes, duties, and similar payments | | | 16 686.00 | |
FY Salaries and Wages | | | 704 048.00 | |
FZ Social Security Contributions | | | 120 037.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 270 088.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 546 398.00 | |
GG - OPERATING RESULT (I - II) | | | -571 293.00 | |
GR Interest and similar expenses | | | 35 990.00 | |
GU Total financial expenses (VI) | | | 35 990.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 990.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -607 283.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 54 204.00 | 15 590.00 | | 54 204.00 |
HD Total exceptional income (VII) | 54 204.00 | 15 590.00 | | 54 204.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 54 204.00 | 15 590.00 | | 54 204.00 |
HK Income tax | | -1 200.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 029 309.00 | 1 377 989.00 | | 2 029 309.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 582 389.00 | 1 994 108.00 | | 2 582 389.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -553 080.00 | -616 119.00 | | -553 080.00 |
| |
| 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 | 3 172 027.00 | | 75 874.00 | 3 172 027.00 |
I3 DECREASES Total Financial Fixed Assets | | | 233.00 | |
I4 DECREASES Grand Total | | | 3 247 902.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 247 669.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 171 794.00 | | 75 874.00 | 3 171 794.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 233.00 | | | 233.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 097 462.00 | 270 088.00 | | 1 097 462.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 097 462.00 | 270 088.00 | | 1 097 462.00 |
| |
| 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 | 255 654.00 | 255 654.00 | | 255 654.00 |
8C Staff and Related Accounts | 36 439.00 | 36 439.00 | | 36 439.00 |
8D Social Security and Other Social Organizations | 37 907.00 | 37 907.00 | | 37 907.00 |
8K Other liabilities (including liabilities related to repo transactions) | 410 429.00 | 410 429.00 | | 410 429.00 |
UT Other financial assets | 233.00 | 233.00 | | 233.00 |
UY Staff and related accounts | 1 528.00 | 1 528.00 | | 1 528.00 |
VG Loans with a maturity of up to one year at origin | 2 431 599.00 | 2 431 599.00 | | 2 431 599.00 |
VH Loans with a maturity of more than one year at origin | 948 922.00 | 181 630.00 | 767 292.00 | 948 922.00 |
VI Group and Associates | 100.00 | 100.00 | | 100.00 |
VJ Loans taken out during the year | 651 839.00 | | | 651 839.00 |
VK Loans repaid during the year | 161 917.00 | | | 161 917.00 |
VM Income taxes | 3 000.00 | 3 000.00 | | 3 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 929.00 | 16 929.00 | | 16 929.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 214.00 | 1 214.00 | | 1 214.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 976.00 | 5 976.00 | | 5 976.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 137 979.00 | 3 370 687.00 | 767 292.00 | 4 137 979.00 |
