| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 16 400.00 | | 16 400.00 | 16 400.00 |
AP Buildings | 36 587.00 | 36 587.00 | | 36 587.00 |
AR Technical installations, industrial equipment and tools | 2 753 860.00 | 1 904 300.00 | 849 559.00 | 2 753 860.00 |
AT Other tangible assets | 30 349.00 | 22 584.00 | 7 765.00 | 30 349.00 |
AV Fixed assets in progress | 205 270.00 | | 205 270.00 | 205 270.00 |
BJ TOTAL (I) | 3 042 468.00 | 1 963 473.00 | 1 078 995.00 | 3 042 468.00 |
BX Customers and related accounts | 49 852.00 | | 49 852.00 | 49 852.00 |
BZ Other receivables | 27 865.00 | | 27 865.00 | 27 865.00 |
CF Cash and cash equivalents | 102 179.00 | | 102 179.00 | 102 179.00 |
CH Prepaid expenses | 3 288.00 | | 3 288.00 | 3 288.00 |
CJ TOTAL (II) | 183 185.00 | | 183 185.00 | 183 185.00 |
CO Grand total (0 to V) | 3 225 654.00 | 1 963 473.00 | 1 262 181.00 | 3 225 654.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 840.00 | 60 840.00 | | 60 840.00 |
DB Share, merger, contribution premiums, etc. | 44 652.00 | 44 652.00 | | 44 652.00 |
DD Legal reserve (1) | 14 396.00 | 14 396.00 | | 14 396.00 |
DF Regulated reserves (1) | 1 391.00 | 1 391.00 | | 1 391.00 |
DG Other reserves | 16 296.00 | 62 919.00 | | 16 296.00 |
DH Retained earnings | | 106 712.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -102 272.00 | -153 335.00 | | -102 272.00 |
DJ Investment subsidies | 139 392.00 | 139 392.00 | | 139 392.00 |
DL TOTAL (I) | 174 697.00 | 276 969.00 | | 174 697.00 |
DU Loans and Debts from Credit Institutions (3) | 339 694.00 | 556 186.00 | | 339 694.00 |
DV Miscellaneous Loans and Financial Debts (4) | 677 831.00 | 436 380.00 | | 677 831.00 |
DX Trade payables and related accounts | 59 731.00 | 47 560.00 | | 59 731.00 |
DY Tax and social security liabilities | 10 226.00 | 32 660.00 | | 10 226.00 |
EA Other liabilities | | 914.00 | | |
EC TOTAL (IV) | 1 087 484.00 | 1 073 703.00 | | 1 087 484.00 |
EE Grand total (I to V) | 1 262 181.00 | 1 350 672.00 | | 1 262 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 447 295.00 | | 447 295.00 | 447 295.00 |
FJ Net sales | 447 295.00 | | 447 295.00 | 447 295.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 447 300.00 | |
FW Other purchases and external expenses | | | 172 491.00 | |
FX Taxes, duties, and similar payments | | | 61 928.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 253 798.00 | |
GE Other Expenses | | | 1 137.00 | |
GF Total Operating Expenses (II) | | | 489 355.00 | |
GG - OPERATING RESULT (I - II) | | | -42 055.00 | |
GR Interest and similar expenses | | | 27 262.00 | |
GU Total financial expenses (VI) | | | 27 262.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 262.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -69 317.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 4 545.00 | | |
HB Exceptional income from capital transactions | | 500.00 | | |
HD Total exceptional income (VII) | | 5 045.00 | | |
HE Exceptional expenses on management operations | 32 954.00 | | | 32 954.00 |
HH Total exceptional expenses (VIII) | 32 954.00 | | | 32 954.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -32 954.00 | 5 045.00 | | -32 954.00 |
HL TOTAL REVENUE (I + III + V + VII) | 447 300.00 | 235 798.00 | | 447 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 549 572.00 | 389 133.00 | | 549 572.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -102 272.00 | -153 335.00 | | -102 272.00 |
| |
| 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 | 3 018 468.00 | | 345 337.00 | 3 018 468.00 |
I4 DECREASES Grand Total | 321 337.00 | | 3 042 468.00 | 321 337.00 |
IY DECREASES Total Tangible Fixed Assets | 321 337.00 | | 3 042 468.00 | 321 337.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 018 468.00 | | 345 337.00 | 3 018 468.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 709 674.00 | 253 798.00 | | 1 709 674.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 709 674.00 | 253 798.00 | | 1 709 674.00 |
| |
| 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 | 59 731.00 | 59 731.00 | | 59 731.00 |
UX Other trade receivables | 49 852.00 | 49 852.00 | | 49 852.00 |
VB VAT | 23 757.00 | 23 757.00 | | 23 757.00 |
VG Loans with a maturity of up to one year at origin | 339 694.00 | 106 460.00 | 233 234.00 | 339 694.00 |
VI Group and Associates | 677 831.00 | 677 831.00 | | 677 831.00 |
VK Loans repaid during the year | 126 491.00 | | | 126 491.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 226.00 | 10 226.00 | | 10 226.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 107.00 | 4 107.00 | | 4 107.00 |
VS Prepaid expenses | 3 288.00 | 3 288.00 | | 3 288.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 81 006.00 | 81 006.00 | | 81 006.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 087 484.00 | 854 249.00 | 233 234.00 | 1 087 484.00 |
