| |
| 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 | 23 076 461.00 | 10 151 047.00 | 12 925 414.00 | 23 076 461.00 |
BJ TOTAL (I) | 23 076 461.00 | 10 151 047.00 | 12 925 414.00 | 23 076 461.00 |
BX Customers and related accounts | 354 290.00 | | 354 290.00 | 354 290.00 |
BZ Other receivables | 32 962.00 | | 32 962.00 | 32 962.00 |
CF Cash and cash equivalents | 3 806 507.00 | | 3 806 507.00 | 3 806 507.00 |
CH Prepaid expenses | 3 362.00 | | 3 362.00 | 3 362.00 |
CJ TOTAL (II) | 4 197 120.00 | | 4 197 120.00 | 4 197 120.00 |
CO Grand total (0 to V) | 27 273 581.00 | 10 151 047.00 | 17 122 534.00 | 27 273 581.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000 000.00 | 16 000 000.00 | | 16 000 000.00 |
DH Retained earnings | 25.00 | 25.00 | | 25.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 661 915.00 | 790 066.00 | | 661 915.00 |
DL TOTAL (I) | 16 661 940.00 | 16 790 091.00 | | 16 661 940.00 |
DQ Provisions for Expenses | 321 000.00 | 321 000.00 | | 321 000.00 |
DR TOTAL (IV) | 321 000.00 | 321 000.00 | | 321 000.00 |
DX Trade payables and related accounts | 139 287.00 | 215 588.00 | | 139 287.00 |
DY Tax and social security liabilities | 308.00 | 46 573.00 | | 308.00 |
EC TOTAL (IV) | 139 595.00 | 262 161.00 | | 139 595.00 |
EE Grand total (I to V) | 17 122 534.00 | 17 373 252.00 | | 17 122 534.00 |
EG Accrued income and payables due within one year | 139 595.00 | 262 161.00 | | 139 595.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 795 269.00 | | 2 795 269.00 | 2 795 269.00 |
FJ Net sales | 2 795 269.00 | | 2 795 269.00 | 2 795 269.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 795 271.00 | |
FW Other purchases and external expenses | | | 547 065.00 | |
FX Taxes, duties, and similar payments | | | 148 322.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 442 787.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 138 175.00 | |
GG - OPERATING RESULT (I - II) | | | 657 096.00 | |
GL Other interest and similar income | | | 4 819.00 | |
GP Total financial income (V) | | | 4 819.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 819.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 661 915.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 800 090.00 | 2 783 168.00 | | 2 800 090.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 138 175.00 | 1 993 101.00 | | 2 138 175.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 661 915.00 | 790 066.00 | | 661 915.00 |
| |
| 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 | 23 076 461.00 | | | 23 076 461.00 |
I4 DECREASES Grand Total | | | 23 076 461.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 076 461.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 076 461.00 | | | 23 076 461.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 708 260.00 | 1 442 787.00 | | 8 708 260.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 708 260.00 | 1 442 787.00 | | 8 708 260.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 321 000.00 | | | 321 000.00 |
7C Grand total | 321 000.00 | | | 321 000.00 |
| |
| 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 | 139 287.00 | 139 287.00 | | 139 287.00 |
UX Other trade receivables | 354 290.00 | 354 290.00 | | 354 290.00 |
VB VAT | 19 305.00 | 19 305.00 | | 19 305.00 |
VQ Other Taxes, Duties, and Similar Debts | 308.00 | 308.00 | | 308.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 656.00 | 13 656.00 | | 13 656.00 |
VS Prepaid expenses | 3 362.00 | 3 362.00 | | 3 362.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 390 614.00 | 390 614.00 | | 390 614.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 595.00 | 139 595.00 | | 139 595.00 |
