| |
| 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 | 17 141 567.00 | 9 153 673.00 | 7 987 893.00 | 17 141 567.00 |
BJ TOTAL (I) | 17 141 567.00 | 9 153 673.00 | 7 987 893.00 | 17 141 567.00 |
BX Customers and related accounts | 289 969.00 | 35 684.00 | 254 285.00 | 289 969.00 |
BZ Other receivables | 35 894.00 | | 35 894.00 | 35 894.00 |
CF Cash and cash equivalents | 647 690.00 | | 647 690.00 | 647 690.00 |
CH Prepaid expenses | 69 155.00 | | 69 155.00 | 69 155.00 |
CJ TOTAL (II) | 1 042 708.00 | 35 684.00 | 1 007 024.00 | 1 042 708.00 |
CO Grand total (0 to V) | 18 184 275.00 | 9 189 357.00 | 8 994 917.00 | 18 184 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -5 596 683.00 | -5 523 283.00 | | -5 596 683.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -340 116.00 | -73 400.00 | | -340 116.00 |
DK Regulated provisions | 3 239 350.00 | 3 541 022.00 | | 3 239 350.00 |
DL TOTAL (I) | -2 660 449.00 | -2 018 661.00 | | -2 660 449.00 |
DQ Provisions for Expenses | 250 000.00 | 250 000.00 | | 250 000.00 |
DR TOTAL (IV) | 250 000.00 | 250 000.00 | | 250 000.00 |
DU Loans and Debts from Credit Institutions (3) | 43.00 | 10 579 572.00 | | 43.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 301 019.00 | 1 264 761.00 | | 11 301 019.00 |
DX Trade payables and related accounts | 91 967.00 | 210 106.00 | | 91 967.00 |
DY Tax and social security liabilities | 12 336.00 | 11 860.00 | | 12 336.00 |
EC TOTAL (IV) | 11 405 366.00 | 12 066 299.00 | | 11 405 366.00 |
EE Grand total (I to V) | 8 994 917.00 | 10 297 638.00 | | 8 994 917.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 295 781.00 | | 2 295 781.00 | 2 295 781.00 |
FJ Net sales | 2 295 781.00 | | 2 295 781.00 | 2 295 781.00 |
FQ Other income | | | 674 194.00 | |
FR Total operating income (I) | | | 2 969 975.00 | |
FW Other purchases and external expenses | | | 929 792.00 | |
FX Taxes, duties, and similar payments | | | 147 775.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 063 693.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 2 141 263.00 | |
GG - OPERATING RESULT (I - II) | | | 828 712.00 | |
GR Interest and similar expenses | | | 1 470 500.00 | |
GU Total financial expenses (VI) | | | 1 470 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 470 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -641 788.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 301 672.00 | 181 353.00 | | 301 672.00 |
HD Total exceptional income (VII) | 301 672.00 | 181 353.00 | | 301 672.00 |
HG Exceptional depreciation and provisions | | 280 924.00 | | |
HH Total exceptional expenses (VIII) | | 280 924.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 301 672.00 | -99 570.00 | | 301 672.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 271 647.00 | 2 211 298.00 | | 3 271 647.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 611 763.00 | 2 284 698.00 | | 3 611 763.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -340 116.00 | -73 400.00 | | -340 116.00 |
| |
| 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 | 17 141 567.00 | | | 17 141 567.00 |
I4 DECREASES Grand Total | | | 17 141 567.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 141 567.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 141 567.00 | | | 17 141 567.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 089 980.00 | 1 063 693.00 | | 8 089 980.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 089 980.00 | 1 063 693.00 | | 8 089 980.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 541 022.00 | | 301 672.00 | 3 541 022.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 250 000.00 | | | 250 000.00 |
6T Receivables | 35 684.00 | | | 35 684.00 |
7B Total provisions for depreciation | 35 684.00 | | | 35 684.00 |
7C Grand total | 3 826 706.00 | | 301 672.00 | 3 826 706.00 |
| |
| 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 | 91 967.00 | 91 967.00 | | 91 967.00 |
UX Other trade receivables | 254 285.00 | 254 285.00 | | 254 285.00 |
VA Doubtful or disputed receivables | 35 684.00 | | 35 684.00 | 35 684.00 |
VB VAT | 35 894.00 | 35 894.00 | | 35 894.00 |
VH Loans with a maturity of more than one year at origin | 43.00 | 43.00 | | 43.00 |
VI Group and Associates | 11 301 019.00 | 11 301 019.00 | | 11 301 019.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 236.00 | 12 236.00 | | 12 236.00 |
VS Prepaid expenses | 69 155.00 | 69 155.00 | | 69 155.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 395 018.00 | 359 334.00 | 35 684.00 | 395 018.00 |
VW VAT | 100.00 | 100.00 | | 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 405 366.00 | 11 405 366.00 | | 11 405 366.00 |
