| |
| 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 | 6 610 197.00 | 2 121 689.00 | 4 488 507.00 | 6 610 197.00 |
BH Other financial assets | 16 710.00 | | 16 710.00 | 16 710.00 |
BJ TOTAL (I) | 6 626 907.00 | 2 121 689.00 | 4 505 217.00 | 6 626 907.00 |
BX Customers and related accounts | 58 352.00 | | 58 352.00 | 58 352.00 |
BZ Other receivables | 136 339.00 | | 136 339.00 | 136 339.00 |
CF Cash and cash equivalents | 93.00 | | 93.00 | 93.00 |
CH Prepaid expenses | 183 921.00 | | 183 921.00 | 183 921.00 |
CJ TOTAL (II) | 378 707.00 | | 378 707.00 | 378 707.00 |
CO Grand total (0 to V) | 7 005 614.00 | 2 121 689.00 | 4 883 925.00 | 7 005 614.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 815 000.00 | | | 815 000.00 |
DD Legal reserve (1) | 23 556.00 | | | 23 556.00 |
DH Retained earnings | 4 298.00 | | | 4 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 177 158.00 | | | 177 158.00 |
DL TOTAL (I) | 1 020 013.00 | | | 1 020 013.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 858 962.00 | | | 3 858 962.00 |
DX Trade payables and related accounts | 4 948.00 | | | 4 948.00 |
EC TOTAL (IV) | 3 863 911.00 | | | 3 863 911.00 |
EE Grand total (I to V) | 4 883 925.00 | | | 4 883 925.00 |
EG Accrued income and payables due within one year | 3 863 911.00 | | | 3 863 911.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 826 110.00 | | 826 110.00 | 826 110.00 |
FJ Net sales | 826 110.00 | | 826 110.00 | 826 110.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 826 112.00 | |
FW Other purchases and external expenses | | | 173 321.00 | |
FX Taxes, duties, and similar payments | | | 30 504.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 330 509.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 534 337.00 | |
GG - OPERATING RESULT (I - II) | | | 291 774.00 | |
GK Income from other securities and fixed asset receivables | | | 4 890.00 | |
GP Total financial income (V) | | | 4 890.00 | |
GR Interest and similar expenses | | | 119 506.00 | |
GU Total financial expenses (VI) | | | 119 506.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -114 615.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 177 158.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 831 002.00 | | | 831 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 653 843.00 | | | 653 843.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 177 158.00 | | | 177 158.00 |
| |
| 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 | 6 621 337.00 | | 5 570.00 | 6 621 337.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 710.00 | |
I4 DECREASES Grand Total | | | 6 626 907.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 610 197.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 610 197.00 | | | 6 610 197.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 140.00 | | 5 570.00 | 11 140.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 791 179.00 | 330 509.00 | | 1 791 179.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 791 179.00 | 330 509.00 | | 1 791 179.00 |
| |
| 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 | 4 948.00 | 4 948.00 | | 4 948.00 |
UT Other financial assets | 16 710.00 | | 16 710.00 | 16 710.00 |
UX Other trade receivables | 58 352.00 | 58 352.00 | | 58 352.00 |
VB VAT | 15 425.00 | 15 425.00 | | 15 425.00 |
VC Group and associates | 115 753.00 | 115 753.00 | | 115 753.00 |
VI Group and Associates | 3 858 962.00 | 3 858 962.00 | | 3 858 962.00 |
VP Miscellaneous | 4 750.00 | 4 750.00 | | 4 750.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 410.00 | 410.00 | | 410.00 |
VS Prepaid expenses | 183 921.00 | 183 921.00 | | 183 921.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 395 324.00 | 378 614.00 | 16 710.00 | 395 324.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 863 911.00 | 3 863 911.00 | | 3 863 911.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 736.00 | | | 736.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 300.00 | | | 10 300.00 |
ST Other accounts | 51 544.00 | | | 51 544.00 |
XQ Rental, rental and co-ownership charges | 110 514.00 | | | 110 514.00 |
YT Subcontracting | 962.00 | | | 962.00 |
YW Business tax | 29 768.00 | | | 29 768.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 30 504.00 | | | 30 504.00 |
YZ Total deductible VAT on goods and services | 30 537.00 | | | 30 537.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 173 321.00 | | | 173 321.00 |
