| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 396 972.00 | 166 313.00 | 230 660.00 | 396 972.00 |
AR Technical installations, industrial equipment and tools | 1 288 670.00 | 554 713.00 | 733 957.00 | 1 288 670.00 |
BJ TOTAL (I) | 1 685 643.00 | 721 026.00 | 964 616.00 | 1 685 643.00 |
BX Customers and related accounts | 249 393.00 | | 249 393.00 | 249 393.00 |
BZ Other receivables | 32 321.00 | | 32 321.00 | 32 321.00 |
CF Cash and cash equivalents | 54 188.00 | | 54 188.00 | 54 188.00 |
CJ TOTAL (II) | 335 902.00 | | 335 902.00 | 335 902.00 |
CO Grand total (0 to V) | 2 021 545.00 | 721 026.00 | 1 300 519.00 | 2 021 545.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 276 000.00 | 276 000.00 | | 276 000.00 |
DH Retained earnings | -95 757.00 | -91 985.00 | | -95 757.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 822.00 | -3 771.00 | | -17 822.00 |
DL TOTAL (I) | 162 421.00 | 180 243.00 | | 162 421.00 |
DU Loans and Debts from Credit Institutions (3) | 909 623.00 | 1 010 054.00 | | 909 623.00 |
DV Miscellaneous Loans and Financial Debts (4) | 197 055.00 | 194 771.00 | | 197 055.00 |
DX Trade payables and related accounts | 31 420.00 | 30 840.00 | | 31 420.00 |
EC TOTAL (IV) | 1 138 098.00 | 1 235 665.00 | | 1 138 098.00 |
EE Grand total (I to V) | 1 300 519.00 | 1 415 908.00 | | 1 300 519.00 |
EG Accrued income and payables due within one year | 1 138 098.00 | 1 235 665.00 | | 1 138 098.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 191 069.00 | | 191 069.00 | 191 069.00 |
FJ Net sales | 191 069.00 | | 191 069.00 | 191 069.00 |
FR Total operating income (I) | | | 191 069.00 | |
FW Other purchases and external expenses | | | 42 688.00 | |
FX Taxes, duties, and similar payments | | | 689.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 112 521.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 155 898.00 | |
GG - OPERATING RESULT (I - II) | | | 35 171.00 | |
GR Interest and similar expenses | | | 34 139.00 | |
GU Total financial expenses (VI) | | | 34 139.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -34 139.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 032.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 18 854.00 | 189.00 | | 18 854.00 |
HH Total exceptional expenses (VIII) | 18 854.00 | 189.00 | | 18 854.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18 854.00 | -189.00 | | -18 854.00 |
HL TOTAL REVENUE (I + III + V + VII) | 191 069.00 | 187 288.00 | | 191 069.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 208 891.00 | 191 059.00 | | 208 891.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 822.00 | -3 771.00 | | -17 822.00 |
| |
| 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 | 1 685 643.00 | | | 1 685 643.00 |
I4 DECREASES Grand Total | | | 1 685 643.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 685 643.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 685 643.00 | | | 1 685 643.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 608 505.00 | 112 521.00 | | 608 505.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 608 505.00 | 112 521.00 | | 608 505.00 |
| |
| 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 | 31 420.00 | 31 420.00 | | 31 420.00 |
UX Other trade receivables | 249 393.00 | 249 393.00 | | 249 393.00 |
VB VAT | 27 792.00 | 27 792.00 | | 27 792.00 |
VG Loans with a maturity of up to one year at origin | 4 226.00 | 4 226.00 | | 4 226.00 |
VH Loans with a maturity of more than one year at origin | 905 396.00 | 905 396.00 | | 905 396.00 |
VI Group and Associates | 197 055.00 | 197 055.00 | | 197 055.00 |
VK Loans repaid during the year | 99 999.00 | | | 99 999.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 529.00 | 4 529.00 | | 4 529.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 281 714.00 | 281 714.00 | | 281 714.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 138 098.00 | 1 138 098.00 | | 1 138 098.00 |
