| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 4 676.00 | 499.00 | 4 177.00 | 4 676.00 |
AP Buildings | 2 840 811.00 | 531 192.00 | 2 309 618.00 | 2 840 811.00 |
AR Technical installations, industrial equipment and tools | 16 549 724.00 | 3 331 502.00 | 13 218 221.00 | 16 549 724.00 |
BH Other financial assets | 330 000.00 | | 330 000.00 | 330 000.00 |
BJ TOTAL (I) | 19 725 211.00 | 3 863 194.00 | 15 862 017.00 | 19 725 211.00 |
BX Customers and related accounts | 500 437.00 | | 500 437.00 | 500 437.00 |
BZ Other receivables | 16 631.00 | | 16 631.00 | 16 631.00 |
CF Cash and cash equivalents | 660 711.00 | | 660 711.00 | 660 711.00 |
CH Prepaid expenses | 122 876.00 | | 122 876.00 | 122 876.00 |
CJ TOTAL (II) | 1 300 656.00 | | 1 300 656.00 | 1 300 656.00 |
CO Grand total (0 to V) | 21 025 868.00 | 3 863 194.00 | 17 162 674.00 | 21 025 868.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | | | 10.00 |
DG Other reserves | 7 291.00 | | | 7 291.00 |
DH Retained earnings | | -26 551.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 456 365.00 | 153 852.00 | | 456 365.00 |
DL TOTAL (I) | 463 766.00 | 127 401.00 | | 463 766.00 |
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) | 13 728 004.00 | 14 746 076.00 | | 13 728 004.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 498 380.00 | 2 474 484.00 | | 2 498 380.00 |
DX Trade payables and related accounts | 104 718.00 | 170 426.00 | | 104 718.00 |
DY Tax and social security liabilities | 107 996.00 | 33 670.00 | | 107 996.00 |
EA Other liabilities | 9 808.00 | | | 9 808.00 |
EC TOTAL (IV) | 16 448 908.00 | 17 424 656.00 | | 16 448 908.00 |
EE Grand total (I to V) | 17 162 674.00 | 17 802 057.00 | | 17 162 674.00 |
EI Including equity loans | 2 498 380.00 | | | 2 498 380.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 510 361.00 | | 2 510 361.00 | 2 510 361.00 |
FJ Net sales | 2 510 361.00 | | 2 510 361.00 | 2 510 361.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 510 363.00 | |
FW Other purchases and external expenses | | | 441 070.00 | |
FX Taxes, duties, and similar payments | | | 102 889.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 033 701.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 577 661.00 | |
GG - OPERATING RESULT (I - II) | | | 932 701.00 | |
GR Interest and similar expenses | | | 329 764.00 | |
GU Total financial expenses (VI) | | | 329 764.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -329 764.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 602 937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 42 663.00 | | | 42 663.00 |
HD Total exceptional income (VII) | 42 663.00 | | | 42 663.00 |
HE Exceptional expenses on management operations | 11 738.00 | 8 974.00 | | 11 738.00 |
HH Total exceptional expenses (VIII) | 11 738.00 | 8 974.00 | | 11 738.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 30 925.00 | -8 974.00 | | 30 925.00 |
HK Income tax | 177 498.00 | 49 423.00 | | 177 498.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 553 027.00 | 2 128 504.00 | | 2 553 027.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 096 662.00 | 1 974 652.00 | | 2 096 662.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 456 365.00 | 153 852.00 | | 456 365.00 |
| |
| 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 | 19 725 211.00 | | | 19 725 211.00 |
I3 DECREASES Total Financial Fixed Assets | | | 330 000.00 | |
I4 DECREASES Grand Total | | | 19 725 211.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 395 211.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 395 211.00 | | | 19 395 211.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 330 000.00 | | | 330 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 829 493.00 | 1 033 701.00 | | 2 829 493.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 829 493.00 | 1 033 701.00 | | 2 829 493.00 |
| |
| 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 | 250 000.00 | | | 250 000.00 |
7C Grand total | 250 000.00 | | | 250 000.00 |
| |
| 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 | 104 718.00 | 104 718.00 | | 104 718.00 |
8E Income Taxes | 93 498.00 | 93 498.00 | | 93 498.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 808.00 | 9 808.00 | | 9 808.00 |
UT Other financial assets | 330 000.00 | | 330 000.00 | 330 000.00 |
UX Other trade receivables | 500 437.00 | 500 437.00 | | 500 437.00 |
VB VAT | 16 631.00 | 16 631.00 | | 16 631.00 |
VG Loans with a maturity of up to one year at origin | 13 728 004.00 | 1 084 290.00 | 4 371 722.00 | 13 728 004.00 |
VI Group and Associates | 2 498 380.00 | 2 498 380.00 | | 2 498 380.00 |
VK Loans repaid during the year | 1 014 508.00 | | | 1 014 508.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 498.00 | 14 498.00 | | 14 498.00 |
VS Prepaid expenses | 122 876.00 | 122 876.00 | | 122 876.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 969 945.00 | 639 945.00 | 330 000.00 | 969 945.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 448 908.00 | 3 805 194.00 | 4 371 722.00 | 16 448 908.00 |
