| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 208 647.00 | 7 650.00 | 200 997.00 | 208 647.00 |
AR Technical installations, industrial equipment and tools | 2 400 180.00 | 113 196.00 | 2 286 984.00 | 2 400 180.00 |
AV Fixed assets in progress | 1 288.00 | | 1 288.00 | 1 288.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 2 610 116.00 | 120 846.00 | 2 489 269.00 | 2 610 116.00 |
BV Advances and down payments on orders | 348.00 | | 348.00 | 348.00 |
BX Customers and related accounts | 60 203.00 | | 60 203.00 | 60 203.00 |
BZ Other receivables | 8 752.00 | | 8 752.00 | 8 752.00 |
CF Cash and cash equivalents | 71 080.00 | | 71 080.00 | 71 080.00 |
CJ TOTAL (II) | 140 384.00 | | 140 384.00 | 140 384.00 |
CO Grand total (0 to V) | 2 750 500.00 | 120 846.00 | 2 629 653.00 | 2 750 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -13 891.00 | -2 962.00 | | -13 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 156.00 | -10 929.00 | | 67 156.00 |
DL TOTAL (I) | 54 764.00 | -12 391.00 | | 54 764.00 |
DS Convertible Bond Issues | 170 000.00 | 170 000.00 | | 170 000.00 |
DU Loans and Debts from Credit Institutions (3) | 481.00 | | | 481.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 299 797.00 | 1 595 524.00 | | 2 299 797.00 |
DX Trade payables and related accounts | 67 728.00 | 11 161.00 | | 67 728.00 |
DY Tax and social security liabilities | 12 185.00 | | | 12 185.00 |
DZ Fixed asset liabilities and related accounts | 24 696.00 | 704 751.00 | | 24 696.00 |
EC TOTAL (IV) | 2 574 889.00 | 2 481 437.00 | | 2 574 889.00 |
EE Grand total (I to V) | 2 629 653.00 | 2 469 046.00 | | 2 629 653.00 |
EI Including equity loans | 2 299 797.00 | | | 2 299 797.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 294 265.00 | | 294 265.00 | 294 265.00 |
FJ Net sales | 294 265.00 | | 294 265.00 | 294 265.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 294 266.00 | |
FW Other purchases and external expenses | | | 46 661.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 120 846.00 | |
GE Other Expenses | | | 178.00 | |
GF Total Operating Expenses (II) | | | 167 687.00 | |
GG - OPERATING RESULT (I - II) | | | 126 579.00 | |
GR Interest and similar expenses | | | 21 061.00 | |
GU Total financial expenses (VI) | | | 21 061.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21 061.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 517.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 28 768.00 | | | 28 768.00 |
HH Total exceptional expenses (VIII) | 28 768.00 | | | 28 768.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -28 768.00 | | | -28 768.00 |
HK Income tax | 9 592.00 | | | 9 592.00 |
HL TOTAL REVENUE (I + III + V + VII) | 294 266.00 | | | 294 266.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 227 109.00 | 10 929.00 | | 227 109.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 156.00 | -10 929.00 | | 67 156.00 |
| |
| 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 | 2 173 061.00 | | 437 054.00 | 2 173 061.00 |
IY DECREASES Total Tangible Fixed Assets | | | 2 610 116.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 173 061.00 | | 437 054.00 | 2 173 061.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 120 846.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 120 846.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 170 000.00 | | 170 000.00 | 170 000.00 |
8A Miscellaneous Loans and Financial Debts | 2 299 797.00 | | | 2 299 797.00 |
8B Suppliers and Related Accounts | 67 728.00 | 67 728.00 | | 67 728.00 |
8E Income Taxes | 9 592.00 | 9 592.00 | | 9 592.00 |
8J Fixed Asset Liabilities and Related Accounts | 24 696.00 | 24 696.00 | | 24 696.00 |
UX Other trade receivables | 60 203.00 | 60 203.00 | | 60 203.00 |
VB VAT | 8 752.00 | 8 752.00 | | 8 752.00 |
VH Loans with a maturity of more than one year at origin | 481.00 | 481.00 | | 481.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 593.00 | 2 593.00 | | 2 593.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 955.00 | 68 955.00 | | 68 955.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 574 889.00 | 105 091.00 | 170 000.00 | 2 574 889.00 |
