| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 250 809.00 | 547 672.00 | 703 137.00 | 1 250 809.00 |
AR Technical installations, industrial equipment and tools | 7 558 702.00 | 3 919 143.00 | 3 639 559.00 | 7 558 702.00 |
BJ TOTAL (I) | 8 809 510.00 | 4 466 814.00 | 4 342 696.00 | 8 809 510.00 |
BL Raw materials, supplies | 50.00 | | 50.00 | 50.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 92 324.00 | | 92 324.00 | 92 324.00 |
BZ Other receivables | 35 104.00 | | 35 104.00 | 35 104.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 127 478.00 | | 127 478.00 | 127 478.00 |
CO Grand total (0 to V) | 8 936 988.00 | 4 466 814.00 | 4 470 174.00 | 8 936 988.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -1 550 729.00 | -2 296 696.00 | | -1 550 729.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 143 112.00 | 745 966.00 | | 143 112.00 |
DK Regulated provisions | 4 249 559.00 | 4 551 788.00 | | 4 249 559.00 |
DL TOTAL (I) | 2 878 942.00 | 3 038 059.00 | | 2 878 942.00 |
DU Loans and Debts from Credit Institutions (3) | 1 585 694.00 | | | 1 585 694.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 506 709.00 | | |
DX Trade payables and related accounts | 5 538.00 | 9 210.00 | | 5 538.00 |
DY Tax and social security liabilities | | 290 098.00 | | |
EC TOTAL (IV) | 1 591 232.00 | 2 806 017.00 | | 1 591 232.00 |
EE Grand total (I to V) | 4 470 174.00 | 5 844 076.00 | | 4 470 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 374 300.00 | | 1 374 300.00 | 1 374 300.00 |
FJ Net sales | 1 374 300.00 | | 1 374 300.00 | 1 374 300.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 374 301.00 | |
FW Other purchases and external expenses | | | 220 033.00 | |
FX Taxes, duties, and similar payments | | | 35 369.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 352 268.00 | |
GE Other Expenses | | | 3 115.00 | |
GF Total Operating Expenses (II) | | | 610 785.00 | |
GG - OPERATING RESULT (I - II) | | | 763 517.00 | |
GR Interest and similar expenses | | | 41 104.00 | |
GU Total financial expenses (VI) | | | 41 104.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -41 104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 722 413.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 302 348.00 | 302 348.00 | | 302 348.00 |
HD Total exceptional income (VII) | 302 348.00 | 302 348.00 | | 302 348.00 |
HG Exceptional depreciation and provisions | 610 119.00 | | | 610 119.00 |
HH Total exceptional expenses (VIII) | 610 119.00 | | | 610 119.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -307 771.00 | 302 348.00 | | -307 771.00 |
HK Income tax | 271 530.00 | 290 098.00 | | 271 530.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 676 649.00 | 1 734 750.00 | | 1 676 649.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 533 537.00 | 988 784.00 | | 1 533 537.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 143 112.00 | 745 966.00 | | 143 112.00 |
| |
| 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 | 8 809 510.00 | | | 8 809 510.00 |
I4 DECREASES Grand Total | | | 8 809 510.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 809 510.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 809 510.00 | | | 8 809 510.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 504 547.00 | 352 268.00 | | 3 504 547.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 504 547.00 | 352 268.00 | | 3 504 547.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 551 788.00 | | 302 229.00 | 4 551 788.00 |
6E on fixed assets – tangible | | 610 000.00 | | |
7B Total provisions for depreciation | | 610 000.00 | | |
7C Grand total | 4 551 788.00 | 610 000.00 | 302 229.00 | 4 551 788.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 585 694.00 | 1 585 694.00 | | 1 585 694.00 |
8B Suppliers and Related Accounts | 5 538.00 | 5 538.00 | | 5 538.00 |
UX Other trade receivables | 92 324.00 | 92 324.00 | | 92 324.00 |
VB VAT | 31 326.00 | 31 326.00 | | 31 326.00 |
VM Income taxes | 3 027.00 | 3 027.00 | | 3 027.00 |
VP Miscellaneous | 443.00 | 443.00 | | 443.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 358.00 | 358.00 | | 358.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 127 478.00 | 127 478.00 | | 127 478.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 591 232.00 | 1 591 232.00 | | 1 591 232.00 |
