| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 849 268.00 | 359 748.00 | 489 520.00 | 849 268.00 |
AP Buildings | 1 196 591.00 | 1 137 712.00 | 58 879.00 | 1 196 591.00 |
AR Technical installations, industrial equipment and tools | 11 763.00 | 11 763.00 | | 11 763.00 |
BJ TOTAL (I) | 2 057 722.00 | 1 509 223.00 | 548 499.00 | 2 057 722.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 111 477.00 | | 111 477.00 | 111 477.00 |
BZ Other receivables | 2 375 722.00 | | 2 375 722.00 | 2 375 722.00 |
CF Cash and cash equivalents | 953 863.00 | | 953 863.00 | 953 863.00 |
CH Prepaid expenses | 3 194.00 | | 3 194.00 | 3 194.00 |
CJ TOTAL (II) | 3 444 257.00 | | 3 444 257.00 | 3 444 257.00 |
CO Grand total (0 to V) | 5 501 978.00 | 1 509 223.00 | 3 992 756.00 | 5 501 978.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 96 000.00 | 96 000.00 | | 96 000.00 |
DD Legal reserve (1) | 9 600.00 | 9 600.00 | | 9 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 514 976.00 | 592 386.00 | | 514 976.00 |
DL TOTAL (I) | 620 576.00 | 697 986.00 | | 620 576.00 |
DU Loans and Debts from Credit Institutions (3) | 3 357 324.00 | 153.00 | | 3 357 324.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 273.00 | 368 064.00 | | 3 273.00 |
DX Trade payables and related accounts | 2 594.00 | 64 782.00 | | 2 594.00 |
DY Tax and social security liabilities | 8 988.00 | 59 594.00 | | 8 988.00 |
EC TOTAL (IV) | 3 372 180.00 | 492 593.00 | | 3 372 180.00 |
EE Grand total (I to V) | 3 992 756.00 | 1 190 579.00 | | 3 992 756.00 |
EI Including equity loans | 3 273.00 | | | 3 273.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 966 199.00 | | 966 199.00 | 966 199.00 |
FJ Net sales | 966 199.00 | | 966 199.00 | 966 199.00 |
FQ Other income | | | 45.00 | |
FR Total operating income (I) | | | 966 245.00 | |
FW Other purchases and external expenses | | | 150 219.00 | |
FX Taxes, duties, and similar payments | | | 18 679.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 62 576.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 231 474.00 | |
GG - OPERATING RESULT (I - II) | | | 734 771.00 | |
GL Other interest and similar income | | | 19 322.00 | |
GP Total financial income (V) | | | 19 322.00 | |
GR Interest and similar expenses | | | 38 849.00 | |
GU Total financial expenses (VI) | | | 38 849.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 527.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 715 244.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 43.00 | | |
HH Total exceptional expenses (VIII) | | 43.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -43.00 | | |
HK Income tax | 200 268.00 | 244 405.00 | | 200 268.00 |
HL TOTAL REVENUE (I + III + V + VII) | 985 567.00 | 945 210.00 | | 985 567.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 470 591.00 | 352 824.00 | | 470 591.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 514 976.00 | 592 386.00 | | 514 976.00 |
| |
| 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 | 2 057 622.00 | | 100.00 | 2 057 622.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 2 057 722.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 057 622.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 057 622.00 | | | 2 057 622.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 100.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 446 647.00 | 62 576.00 | 1 509 223.00 | 1 446 647.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 446 647.00 | 62 576.00 | 1 509 223.00 | 1 446 647.00 |
| |
| 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 | 3 273.00 | 3 273.00 | | 3 273.00 |
8B Suppliers and Related Accounts | 2 594.00 | 2 594.00 | | 2 594.00 |
8D Social Security and Other Social Organizations | 8 988.00 | 8 988.00 | | 8 988.00 |
UX Other trade receivables | 111 477.00 | 111 477.00 | | 111 477.00 |
VG Loans with a maturity of up to one year at origin | 179.00 | 179.00 | | 179.00 |
VH Loans with a maturity of more than one year at origin | 3 357 145.00 | 265 451.00 | 1 098 357.00 | 3 357 145.00 |
VJ Loans taken out during the year | 3 400 000.00 | | | 3 400 000.00 |
VK Loans repaid during the year | 42 855.00 | | | 42 855.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 375 722.00 | 2 375 722.00 | | 2 375 722.00 |
VS Prepaid expenses | 3 194.00 | 3 194.00 | | 3 194.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 490 394.00 | 2 490 394.00 | | 2 490 394.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 372 180.00 | 280 486.00 | 1 098 357.00 | 3 372 180.00 |
