| |
| 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 | 20 638 799.00 | 15 316 150.00 | 5 322 649.00 | 20 638 799.00 |
BJ TOTAL (I) | 20 638 799.00 | 15 316 150.00 | 5 322 649.00 | 20 638 799.00 |
BX Customers and related accounts | 306 058.00 | | 306 058.00 | 306 058.00 |
BZ Other receivables | 21 325.00 | | 21 325.00 | 21 325.00 |
CF Cash and cash equivalents | 2 419 536.00 | | 2 419 536.00 | 2 419 536.00 |
CH Prepaid expenses | 78 138.00 | | 78 138.00 | 78 138.00 |
CJ TOTAL (II) | 2 825 057.00 | | 2 825 057.00 | 2 825 057.00 |
CO Grand total (0 to V) | 23 463 856.00 | 15 316 150.00 | 8 147 706.00 | 23 463 856.00 |
| |
| 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 | -2 266 219.00 | -2 732 791.00 | | -2 266 219.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 197 637.00 | 466 572.00 | | 1 197 637.00 |
DL TOTAL (I) | -1 031 582.00 | -2 229 219.00 | | -1 031 582.00 |
DQ Provisions for Expenses | 300 000.00 | 300 000.00 | | 300 000.00 |
DR TOTAL (IV) | 300 000.00 | 300 000.00 | | 300 000.00 |
DU Loans and Debts from Credit Institutions (3) | 3 169 659.00 | 4 536 265.00 | | 3 169 659.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 576 381.00 | 5 510 258.00 | | 5 576 381.00 |
DX Trade payables and related accounts | 18 997.00 | 45 485.00 | | 18 997.00 |
DY Tax and social security liabilities | 114 252.00 | 61 944.00 | | 114 252.00 |
EC TOTAL (IV) | 8 879 288.00 | 10 153 952.00 | | 8 879 288.00 |
EE Grand total (I to V) | 8 147 706.00 | 8 224 733.00 | | 8 147 706.00 |
EG Accrued income and payables due within one year | 1 311 840.00 | 1 475 840.00 | | 1 311 840.00 |
EI Including equity loans | 5 576 381.00 | | | 5 576 381.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 509 005.00 | | 3 509 005.00 | 3 509 005.00 |
FJ Net sales | 3 509 005.00 | | 3 509 005.00 | 3 509 005.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 79 349.00 | |
FQ Other income | | | 20 434.00 | |
FR Total operating income (I) | | | 3 608 788.00 | |
FU Purchases of raw materials and other supplies | | | 146 720.00 | |
FW Other purchases and external expenses | | | 503 163.00 | |
FX Taxes, duties, and similar payments | | | 205 687.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 376 351.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 231 922.00 | |
GG - OPERATING RESULT (I - II) | | | 1 376 866.00 | |
GR Interest and similar expenses | | | 147 056.00 | |
GU Total financial expenses (VI) | | | 147 056.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -147 056.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 229 810.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 32 173.00 | | | 32 173.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 608 788.00 | 2 932 384.00 | | 3 608 788.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 411 151.00 | 2 465 812.00 | | 2 411 151.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 197 637.00 | 466 572.00 | | 1 197 637.00 |
| |
| 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 | 20 638 799.00 | | | 20 638 799.00 |
I4 DECREASES Grand Total | | | 20 638 799.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 638 799.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 638 799.00 | | | 20 638 799.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 939 799.00 | 1 376 351.00 | | 13 939 799.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 939 799.00 | 1 376 351.00 | | 13 939 799.00 |
| |
| 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 | 300 000.00 | | | 300 000.00 |
7C Grand total | 300 000.00 | | | 300 000.00 |
| |
| 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 | 18 997.00 | 18 997.00 | | 18 997.00 |
8E Income Taxes | 32 173.00 | 32 173.00 | | 32 173.00 |
UX Other trade receivables | 306 058.00 | 306 058.00 | | 306 058.00 |
VB VAT | 21 209.00 | 21 209.00 | | 21 209.00 |
VH Loans with a maturity of more than one year at origin | 3 169 659.00 | 1 178 591.00 | 1 991 068.00 | 3 169 659.00 |
VI Group and Associates | 5 576 381.00 | | | 5 576 381.00 |
VK Loans repaid during the year | 1 364 286.00 | | | 1 364 286.00 |
VQ Other Taxes, Duties, and Similar Debts | 63 383.00 | 63 383.00 | | 63 383.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 116.00 | 116.00 | | 116.00 |
VS Prepaid expenses | 78 138.00 | 78 138.00 | | 78 138.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 405 521.00 | 405 521.00 | | 405 521.00 |
VW VAT | 18 696.00 | 18 696.00 | | 18 696.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 879 288.00 | 1 311 840.00 | 1 991 068.00 | 8 879 288.00 |
