| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 16 253 009.00 | 7 222 899.00 | 9 030 111.00 | 16 253 009.00 |
AR Technical installations, industrial equipment and tools | 894 000.00 | 186 185.00 | 707 815.00 | 894 000.00 |
BJ TOTAL (I) | 17 147 009.00 | 7 409 084.00 | 9 737 926.00 | 17 147 009.00 |
BX Customers and related accounts | 571 756.00 | | 571 756.00 | 571 756.00 |
BZ Other receivables | 55 642.00 | | 55 642.00 | 55 642.00 |
CF Cash and cash equivalents | 38 773.00 | | 38 773.00 | 38 773.00 |
CH Prepaid expenses | 85 335.00 | | 85 335.00 | 85 335.00 |
CJ TOTAL (II) | 751 507.00 | | 751 507.00 | 751 507.00 |
CO Grand total (0 to V) | 18 017 326.00 | 7 409 084.00 | 10 608 242.00 | 18 017 326.00 |
CW Deferred expenses or loan issuance costs | 118 810.00 | | 118 810.00 | 118 810.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 235 000.00 | 1 235 000.00 | | 1 235 000.00 |
DD Legal reserve (1) | 46 854.00 | 14 718.00 | | 46 854.00 |
DH Retained earnings | 849 237.00 | 238 647.00 | | 849 237.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 461 252.00 | 642 727.00 | | 461 252.00 |
DK Regulated provisions | 66 346.00 | 42 830.00 | | 66 346.00 |
DL TOTAL (I) | 2 658 690.00 | 2 173 922.00 | | 2 658 690.00 |
DQ Provisions for Expenses | 894 000.00 | 894 000.00 | | 894 000.00 |
DR TOTAL (IV) | 894 000.00 | 894 000.00 | | 894 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 967 022.00 | 8 069 476.00 | | 6 967 022.00 |
DX Trade payables and related accounts | 86 166.00 | 147 394.00 | | 86 166.00 |
DY Tax and social security liabilities | 890.00 | 23 662.00 | | 890.00 |
EA Other liabilities | 1 474.00 | | | 1 474.00 |
EC TOTAL (IV) | 7 055 552.00 | 8 240 532.00 | | 7 055 552.00 |
EE Grand total (I to V) | 10 608 242.00 | 11 308 454.00 | | 10 608 242.00 |
EG Accrued income and payables due within one year | 7 055 552.00 | 8 240 532.00 | | 7 055 552.00 |
EI Including equity loans | 6 967 022.00 | | | 6 967 022.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 2 085 717.00 | |
FJ Net sales | | | 2 085 717.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 085 717.00 | |
FW Other purchases and external expenses | | | 577 356.00 | |
FX Taxes, duties, and similar payments | | | 124 225.00 | |
GB Operating Expenses - Provisions | | | 495 948.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 1 197 534.00 | |
GG - OPERATING RESULT (I - II) | | | 888 184.00 | |
GR Interest and similar expenses | | | 237 113.00 | |
GU Total financial expenses (VI) | | | 237 113.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -237 113.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 651 071.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 12 036.00 | | |
HG Exceptional depreciation and provisions | 23 516.00 | 23 516.00 | | 23 516.00 |
HH Total exceptional expenses (VIII) | 23 516.00 | 35 552.00 | | 23 516.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -23 516.00 | -35 552.00 | | -23 516.00 |
HK Income tax | 166 302.00 | 249 950.00 | | 166 302.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 085 717.00 | 2 449 150.00 | | 2 085 717.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 624 465.00 | 1 806 423.00 | | 1 624 465.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 461 252.00 | 642 727.00 | | 461 252.00 |
| |
| 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 | 17 147 009.00 | | | 17 147 009.00 |
I4 DECREASES Grand Total | | | 17 147 009.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 147 009.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 147 009.00 | | | 17 147 009.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 942 852.00 | 466 231.00 | 7 409 084.00 | 6 942 852.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 942 852.00 | 466 231.00 | 7 409 084.00 | 6 942 852.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 42 830.00 | 23 516.00 | | 42 830.00 |
7C Grand total | 42 830.00 | 23 516.00 | | 42 830.00 |
UJ - Exceptional | | 23 516.00 | | |
| |
| 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 | 86 166.00 | 86 166.00 | | 86 166.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 968 496.00 | 6 968 496.00 | | 6 968 496.00 |
UX Other trade receivables | 571 756.00 | 571 756.00 | | 571 756.00 |
VP Miscellaneous | 55 642.00 | 55 642.00 | | 55 642.00 |
VQ Other Taxes, Duties, and Similar Debts | 890.00 | 890.00 | | 890.00 |
VS Prepaid expenses | 85 335.00 | 85 335.00 | | 85 335.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 712 734.00 | 712 734.00 | | 712 734.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 055 552.00 | 7 055 552.00 | | 7 055 552.00 |
