| |
| 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 | 3 788 293.00 | 244 134.00 | 3 544 158.00 | 3 788 293.00 |
AT Other tangible assets | 23 211 340.00 | 23 211 340.00 | | 23 211 340.00 |
BJ TOTAL (I) | 26 999 633.00 | 23 455 474.00 | 3 544 158.00 | 26 999 633.00 |
BX Customers and related accounts | 360 390.00 | | 360 390.00 | 360 390.00 |
BZ Other receivables | 66 035.00 | | 66 035.00 | 66 035.00 |
CF Cash and cash equivalents | 247 720.00 | | 247 720.00 | 247 720.00 |
CH Prepaid expenses | 66 785.00 | | 66 785.00 | 66 785.00 |
CJ TOTAL (II) | 740 929.00 | | 740 929.00 | 740 929.00 |
CO Grand total (0 to V) | 27 740 562.00 | 23 455 474.00 | 4 285 088.00 | 27 740 562.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 500 000.00 | 5 500 000.00 | | 5 500 000.00 |
DH Retained earnings | -3 568 012.00 | -2 700 263.00 | | -3 568 012.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 632 752.00 | -867 749.00 | | -1 632 752.00 |
DL TOTAL (I) | 299 236.00 | 1 931 988.00 | | 299 236.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 688 737.00 | | | 3 688 737.00 |
DX Trade payables and related accounts | 279 423.00 | 55 341.00 | | 279 423.00 |
DY Tax and social security liabilities | | 45 713.00 | | |
EA Other liabilities | 17 692.00 | 17 692.00 | | 17 692.00 |
EC TOTAL (IV) | 3 985 852.00 | 118 746.00 | | 3 985 852.00 |
EE Grand total (I to V) | 4 285 088.00 | 2 050 733.00 | | 4 285 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 457 360.00 | | 457 360.00 | 457 360.00 |
FJ Net sales | 457 360.00 | | 457 360.00 | 457 360.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 118 859.00 | |
FQ Other income | | | 699.00 | |
FR Total operating income (I) | | | 576 918.00 | |
FW Other purchases and external expenses | | | 1 825 789.00 | |
FX Taxes, duties, and similar payments | | | 631.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 383 831.00 | |
GE Other Expenses | | | 232.00 | |
GF Total Operating Expenses (II) | | | 2 210 483.00 | |
GG - OPERATING RESULT (I - II) | | | -1 633 565.00 | |
GL Other interest and similar income | | | | |
GN Positive exchange differences | | | 15 109.00 | |
GP Total financial income (V) | | | 15 109.00 | |
GR Interest and similar expenses | | | 7 505.00 | |
GS Negative differences of foreign exchange | | | 6 791.00 | |
GU Total financial expenses (VI) | | | 14 296.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 813.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 632 752.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 592 027.00 | 1 361 398.00 | | 592 027.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 224 779.00 | 2 229 147.00 | | 2 224 779.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 632 752.00 | -867 749.00 | | -1 632 752.00 |
| |
| 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 | 23 211 340.00 | | 3 788 293.00 | 23 211 340.00 |
I4 DECREASES Grand Total | | | 26 999 633.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 999 633.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 211 340.00 | | 3 788 293.00 | 23 211 340.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 071 644.00 | 383 831.00 | | 23 071 644.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 071 644.00 | 383 831.00 | | 23 071 644.00 |
| |
| 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 | 279 423.00 | 279 423.00 | | 279 423.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 692.00 | 17 692.00 | | 17 692.00 |
UX Other trade receivables | 360 390.00 | 360 390.00 | | 360 390.00 |
VB VAT | 4 698.00 | 4 698.00 | | 4 698.00 |
VI Group and Associates | 3 688 737.00 | 3 688 737.00 | | 3 688 737.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 61 337.00 | 61 337.00 | | 61 337.00 |
VS Prepaid expenses | 66 785.00 | 66 785.00 | | 66 785.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 493 210.00 | 493 210.00 | | 493 210.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 985 852.00 | 3 985 852.00 | | 3 985 852.00 |
