| |
| 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 | 3 695 000.00 | 1 960 675.00 | 1 734 325.00 | 3 695 000.00 |
AV Fixed assets in progress | 79 869.00 | | 79 869.00 | 79 869.00 |
BJ TOTAL (I) | 3 774 870.00 | 1 960 675.00 | 1 814 195.00 | 3 774 870.00 |
BX Customers and related accounts | 142 919.00 | | 142 919.00 | 142 919.00 |
BZ Other receivables | 238 493.00 | | 238 493.00 | 238 493.00 |
CF Cash and cash equivalents | 209 399.00 | | 209 399.00 | 209 399.00 |
CH Prepaid expenses | 9 777.00 | | 9 777.00 | 9 777.00 |
CJ TOTAL (II) | 600 589.00 | | 600 589.00 | 600 589.00 |
CO Grand total (0 to V) | 4 375 459.00 | 1 960 675.00 | 2 414 784.00 | 4 375 459.00 |
| |
| 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 |
DD Legal reserve (1) | 18 396.00 | 18 396.00 | | 18 396.00 |
DG Other reserves | 368 764.00 | | | 368 764.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 388 489.00 | 368 764.00 | | 388 489.00 |
DK Regulated provisions | 1 580 502.00 | 1 749 768.00 | | 1 580 502.00 |
DL TOTAL (I) | 2 393 150.00 | 2 173 928.00 | | 2 393 150.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 80 950.00 | | |
DX Trade payables and related accounts | 5 057.00 | 8 346.00 | | 5 057.00 |
DY Tax and social security liabilities | 16 576.00 | 16 607.00 | | 16 576.00 |
EC TOTAL (IV) | 21 633.00 | 105 903.00 | | 21 633.00 |
EE Grand total (I to V) | 2 414 784.00 | 2 279 831.00 | | 2 414 784.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 612 125.00 | | 612 125.00 | 612 125.00 |
FJ Net sales | 612 125.00 | | 612 125.00 | 612 125.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 612 126.00 | |
FW Other purchases and external expenses | | | 61 434.00 | |
FX Taxes, duties, and similar payments | | | 5 774.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 184 750.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 251 960.00 | |
GG - OPERATING RESULT (I - II) | | | 360 166.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 876.00 | |
GU Total financial expenses (VI) | | | 876.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -876.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 359 290.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 169 266.00 | 169 266.00 | | 169 266.00 |
HD Total exceptional income (VII) | 169 266.00 | 169 266.00 | | 169 266.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 169 266.00 | 169 266.00 | | 169 266.00 |
HK Income tax | 140 067.00 | 143 408.00 | | 140 067.00 |
HL TOTAL REVENUE (I + III + V + VII) | 781 392.00 | 776 411.00 | | 781 392.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 392 904.00 | 407 648.00 | | 392 904.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 388 489.00 | 368 764.00 | | 388 489.00 |
| |
| 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 | 3 774 869.00 | | | 3 774 869.00 |
I4 DECREASES Grand Total | | | 3 774 869.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 774 869.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 6.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 774 869.00 | | | 3 774 869.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 775 925.00 | 184 750.00 | | 1 775 925.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 775 925.00 | 184 750.00 | | 1 775 925.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 749 768.00 | | 169 266.00 | 1 749 768.00 |
7C Grand total | 1 749 768.00 | | 169 265.00 | 1 749 768.00 |
| |
| 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 | 5 057.00 | 5 057.00 | | 5 057.00 |
VA Doubtful or disputed receivables | 142 919.00 | 142 919.00 | | 142 919.00 |
VC Group and associates | 219 942.00 | 219 942.00 | | 219 942.00 |
VN Other taxes, similar payments | 18 551.00 | 18 551.00 | | 18 551.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 576.00 | 16 576.00 | | 16 576.00 |
VS Prepaid expenses | 9 777.00 | 9 777.00 | | 9 777.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 391 189.00 | 391 189.00 | | 391 189.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 633.00 | 21 633.00 | | 21 633.00 |
