| |
| 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 | 20 321 480.00 | 7 528 934.00 | 12 792 546.00 | 20 321 480.00 |
BH Other financial assets | 467 614.00 | | 467 614.00 | 467 614.00 |
BJ TOTAL (I) | 20 789 094.00 | 7 528 934.00 | 13 260 160.00 | 20 789 094.00 |
BX Customers and related accounts | 122 755.00 | | 122 755.00 | 122 755.00 |
BZ Other receivables | 100 112.00 | | 100 112.00 | 100 112.00 |
CF Cash and cash equivalents | 548 090.00 | | 548 090.00 | 548 090.00 |
CH Prepaid expenses | 33 287.00 | | 33 287.00 | 33 287.00 |
CJ TOTAL (II) | 804 245.00 | | 804 245.00 | 804 245.00 |
CO Grand total (0 to V) | 21 593 339.00 | 7 528 934.00 | 14 064 405.00 | 21 593 339.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DH Retained earnings | -170 913.00 | | | -170 913.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 299 526.00 | -170 913.00 | | 299 526.00 |
DL TOTAL (I) | 2 128 613.00 | 1 829 087.00 | | 2 128 613.00 |
DQ Provisions for Expenses | 304 880.00 | 304 880.00 | | 304 880.00 |
DR TOTAL (IV) | 304 880.00 | 304 880.00 | | 304 880.00 |
DU Loans and Debts from Credit Institutions (3) | 6 072 031.00 | 6 808 000.00 | | 6 072 031.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 287 092.00 | 5 726 787.00 | | 5 287 092.00 |
DX Trade payables and related accounts | 142 968.00 | 126 559.00 | | 142 968.00 |
DY Tax and social security liabilities | 127 820.00 | 137 832.00 | | 127 820.00 |
EA Other liabilities | 1 000.00 | | | 1 000.00 |
EC TOTAL (IV) | 11 630 911.00 | 12 799 178.00 | | 11 630 911.00 |
EE Grand total (I to V) | 14 064 405.00 | 14 933 145.00 | | 14 064 405.00 |
EG Accrued income and payables due within one year | 1 488 815.00 | 2 841 773.00 | | 1 488 815.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 466 863.00 | | 2 466 863.00 | 2 466 863.00 |
FJ Net sales | 2 466 863.00 | | 2 466 863.00 | 2 466 863.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 466 864.00 | |
FW Other purchases and external expenses | | | 590 290.00 | |
FX Taxes, duties, and similar payments | | | 136 296.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 968 557.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 695 146.00 | |
GG - OPERATING RESULT (I - II) | | | 771 717.00 | |
GR Interest and similar expenses | | | 472 191.00 | |
GU Total financial expenses (VI) | | | 472 191.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -472 191.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 299 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 466 864.00 | 2 085 397.00 | | 2 466 864.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 167 337.00 | 2 256 310.00 | | 2 167 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 299 526.00 | -170 913.00 | | 299 526.00 |
| |
| 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 | 20 802 158.00 | | | 20 802 158.00 |
I3 DECREASES Total Financial Fixed Assets | | 13 064.00 | 467 614.00 | |
I4 DECREASES Grand Total | | 13 064.00 | 20 789 094.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 321 480.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 321 480.00 | | | 20 321 480.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 480 678.00 | | | 480 678.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 560 377.00 | 968 557.00 | | 6 560 377.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 560 377.00 | 968 557.00 | | 6 560 377.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 304 880.00 | | | 304 880.00 |
7C Grand total | 304 880.00 | | | 304 880.00 |
| |
| 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 | 5 287 092.00 | 480 996.00 | | 5 287 092.00 |
8B Suppliers and Related Accounts | 142 968.00 | 142 968.00 | | 142 968.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
UT Other financial assets | 467 614.00 | | 467 614.00 | 467 614.00 |
UX Other trade receivables | 122 755.00 | 122 755.00 | | 122 755.00 |
VB VAT | 21 146.00 | 21 146.00 | | 21 146.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VH Loans with a maturity of more than one year at origin | 6 072 000.00 | 736 000.00 | 2 944 000.00 | 6 072 000.00 |
VK Loans repaid during the year | 1 656 691.00 | | | 1 656 691.00 |
VN Other taxes, similar payments | 78 966.00 | 78 966.00 | | 78 966.00 |
VQ Other Taxes, Duties, and Similar Debts | 124 953.00 | 124 953.00 | | 124 953.00 |
VS Prepaid expenses | 33 287.00 | 33 287.00 | | 33 287.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 723 768.00 | 256 154.00 | 467 614.00 | 723 768.00 |
VW VAT | 2 867.00 | 2 867.00 | | 2 867.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 630 911.00 | 1 488 815.00 | 2 944 000.00 | 11 630 911.00 |
