| |
| 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 | 5 829 541.00 | 1 100 094.00 | 4 729 447.00 | 5 829 541.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 5 829 541.00 | 1 100 094.00 | 4 729 447.00 | 5 829 541.00 |
BX Customers and related accounts | 281 319.00 | | 281 319.00 | 281 319.00 |
BZ Other receivables | 757 793.00 | | 757 793.00 | 757 793.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 12 684.00 | | 12 684.00 | 12 684.00 |
CJ TOTAL (II) | 1 051 796.00 | | 1 051 796.00 | 1 051 796.00 |
CO Grand total (0 to V) | 6 881 337.00 | 1 100 094.00 | 5 781 243.00 | 6 881 337.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 276 977.00 | 276 977.00 | | 276 977.00 |
DB Share, merger, contribution premiums, etc. | 5 262 564.00 | 5 262 564.00 | | 5 262 564.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DH Retained earnings | -1 009 693.00 | -313 030.00 | | -1 009 693.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -709 921.00 | -696 663.00 | | -709 921.00 |
DK Regulated provisions | 666 936.00 | 399 967.00 | | 666 936.00 |
DL TOTAL (I) | 4 486 863.00 | 4 929 816.00 | | 4 486 863.00 |
DQ Provisions for Expenses | 322 370.00 | 328 457.00 | | 322 370.00 |
DR TOTAL (IV) | 322 370.00 | 328 457.00 | | 322 370.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 954 436.00 | 134 654.00 | | 954 436.00 |
DY Tax and social security liabilities | 3 261.00 | 546.00 | | 3 261.00 |
EA Other liabilities | 14 313.00 | 14 313.00 | | 14 313.00 |
EC TOTAL (IV) | 972 010.00 | 149 513.00 | | 972 010.00 |
EE Grand total (I to V) | 5 781 243.00 | 5 407 786.00 | | 5 781 243.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 281 109.00 | | 1 281 109.00 | 1 281 109.00 |
FJ Net sales | 1 281 109.00 | | 1 281 109.00 | 1 281 109.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 281 110.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 1 165 776.00 | |
FX Taxes, duties, and similar payments | | | 125 689.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 440 145.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 731 611.00 | |
GG - OPERATING RESULT (I - II) | | | -450 501.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 505.00 | |
GM Reversals of provisions and transfers of expenses | | | 6 087.00 | |
GP Total financial income (V) | | | 7 592.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 43.00 | |
GU Total financial expenses (VI) | | | 43.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 549.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -442 953.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 266 968.00 | 266 646.00 | | 266 968.00 |
HH Total exceptional expenses (VIII) | 266 968.00 | 266 646.00 | | 266 968.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -266 968.00 | -266 646.00 | | -266 968.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 288 702.00 | 856 377.00 | | 1 288 702.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 998 623.00 | 1 553 040.00 | | 1 998 623.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -709 921.00 | -696 663.00 | | -709 921.00 |
| |
| 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 | 5 829 541.00 | | | 5 829 541.00 |
I4 DECREASES Grand Total | | | 5 829 541.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 829 541.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 829 541.00 | | | 5 829 541.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 659 949.00 | 440 145.00 | | 659 949.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 659 949.00 | 440 145.00 | | 659 949.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 399 967.00 | 266 968.00 | | 399 967.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 328 457.00 | | 6 087.00 | 328 457.00 |
7C Grand total | 728 424.00 | 266 968.00 | 6 087.00 | 728 424.00 |
UG - Financial | | | 6 087.00 | |
UJ - Exceptional | | 266 968.00 | | |
| |
| 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 | 954 436.00 | 954 436.00 | | 954 436.00 |
UX Other trade receivables | 281 319.00 | 281 319.00 | | 281 319.00 |
VB VAT | 166 735.00 | 166 735.00 | | 166 735.00 |
VC Group and associates | 587 272.00 | 587 272.00 | | 587 272.00 |
VI Group and Associates | 14 313.00 | 14 313.00 | | 14 313.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 408.00 | 2 408.00 | | 2 408.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 786.00 | 3 786.00 | | 3 786.00 |
VS Prepaid expenses | 12 684.00 | 12 684.00 | | 12 684.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 051 796.00 | 1 051 796.00 | | 1 051 796.00 |
VW VAT | 853.00 | 853.00 | | 853.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 972 010.00 | 972 010.00 | | 972 010.00 |
