| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 070.00 | 1 070.00 | | 1 070.00 |
AF Concessions, Patents and Similar Rights | 80 000.00 | | 80 000.00 | 80 000.00 |
AP Buildings | 1 328 562.00 | 469 771.00 | 858 790.00 | 1 328 562.00 |
AR Technical installations, industrial equipment and tools | 8 415 755.00 | 2 875 974.00 | 5 539 782.00 | 8 415 755.00 |
BJ TOTAL (I) | 9 825 387.00 | 3 346 815.00 | 6 478 572.00 | 9 825 387.00 |
BX Customers and related accounts | 260 639.00 | | 260 639.00 | 260 639.00 |
BZ Other receivables | 50 412.00 | | 50 412.00 | 50 412.00 |
CD Marketable securities | 359 100.00 | | 359 100.00 | 359 100.00 |
CF Cash and cash equivalents | 655 650.00 | | 655 650.00 | 655 650.00 |
CH Prepaid expenses | 882.00 | | 882.00 | 882.00 |
CJ TOTAL (II) | 1 326 683.00 | | 1 326 683.00 | 1 326 683.00 |
CO Grand total (0 to V) | 11 152 070.00 | 3 346 815.00 | 7 805 255.00 | 11 152 070.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | -402 654.00 | -406 870.00 | | -402 654.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 216.00 | 4 216.00 | | 60 216.00 |
DL TOTAL (I) | 157 563.00 | 97 346.00 | | 157 563.00 |
DQ Provisions for Expenses | 212 000.00 | 212 000.00 | | 212 000.00 |
DR TOTAL (IV) | 212 000.00 | 212 000.00 | | 212 000.00 |
DU Loans and Debts from Credit Institutions (3) | 5 555 982.00 | 6 059 242.00 | | 5 555 982.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 758 948.00 | 1 768 287.00 | | 1 758 948.00 |
DX Trade payables and related accounts | 28 351.00 | 11 172.00 | | 28 351.00 |
DY Tax and social security liabilities | 489.00 | 332.00 | | 489.00 |
EA Other liabilities | 91 921.00 | 90 661.00 | | 91 921.00 |
EC TOTAL (IV) | 7 435 692.00 | 7 929 694.00 | | 7 435 692.00 |
EE Grand total (I to V) | 7 805 255.00 | 8 239 040.00 | | 7 805 255.00 |
EG Accrued income and payables due within one year | 2 405 094.00 | 2 387 881.00 | | 2 405 094.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 229 568.00 | | 1 229 568.00 | 1 229 568.00 |
FJ Net sales | 1 229 568.00 | | 1 229 568.00 | 1 229 568.00 |
FR Total operating income (I) | | | 1 229 568.00 | |
FW Other purchases and external expenses | | | 166 410.00 | |
FX Taxes, duties, and similar payments | | | 88 852.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 649 624.00 | |
GF Total Operating Expenses (II) | | | 904 886.00 | |
GG - OPERATING RESULT (I - II) | | | 324 681.00 | |
GL Other interest and similar income | | | 9 100.00 | |
GP Total financial income (V) | | | 9 100.00 | |
GR Interest and similar expenses | | | 272 591.00 | |
GU Total financial expenses (VI) | | | 272 591.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -263 491.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 190.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 973.00 | | | 973.00 |
HH Total exceptional expenses (VIII) | 973.00 | | | 973.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -973.00 | | | -973.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 238 668.00 | 1 190 868.00 | | 1 238 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 178 451.00 | 1 186 652.00 | | 1 178 451.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 216.00 | 4 216.00 | | 60 216.00 |
| |
| 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 | 9 825 387.00 | | | 9 825 387.00 |
I4 DECREASES Grand Total | | | 9 825 387.00 | |
IO DECREASES Total including other intangible assets | | | 81 070.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 744 317.00 | |
KD ACQUISITIONS Total including other intangible assets | 81 070.00 | | | 81 070.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 744 317.00 | | | 9 744 317.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 212 000.00 | | | 212 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 260 639.00 | 260 639.00 | | 260 639.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 50 412.00 | 50 412.00 | | 50 412.00 |
VS Prepaid expenses | 882.00 | 882.00 | | 882.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 311 933.00 | 311 933.00 | | 311 933.00 |
