| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 192 712.00 | 167 948.00 | 24 763.00 | 192 712.00 |
AR Technical installations, industrial equipment and tools | 1 829 822.00 | 1 080 344.00 | 749 478.00 | 1 829 822.00 |
AT Other tangible assets | 430 647.00 | 272 806.00 | 157 841.00 | 430 647.00 |
BJ TOTAL (I) | 2 453 181.00 | 1 521 099.00 | 932 082.00 | 2 453 181.00 |
BX Customers and related accounts | 171 387.00 | | 171 387.00 | 171 387.00 |
BZ Other receivables | 385 763.00 | | 385 763.00 | 385 763.00 |
CF Cash and cash equivalents | 357.00 | | 357.00 | 357.00 |
CH Prepaid expenses | 8 444.00 | | 8 444.00 | 8 444.00 |
CJ TOTAL (II) | 565 951.00 | | 565 951.00 | 565 951.00 |
CO Grand total (0 to V) | 3 019 132.00 | 1 521 099.00 | 1 498 033.00 | 3 019 132.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 1 142 363.00 | 1 163 692.00 | | 1 142 363.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -557 780.00 | -21 329.00 | | -557 780.00 |
DK Regulated provisions | 314 416.00 | 5 049.00 | | 314 416.00 |
DL TOTAL (I) | 942 998.00 | 1 191 412.00 | | 942 998.00 |
DP Provisions for Risks | 67 100.00 | 67 100.00 | | 67 100.00 |
DQ Provisions for Expenses | 284 056.00 | 268 642.00 | | 284 056.00 |
DR TOTAL (IV) | 351 156.00 | 335 742.00 | | 351 156.00 |
DU Loans and Debts from Credit Institutions (3) | | 31 925.00 | | |
DX Trade payables and related accounts | 94 259.00 | 82 912.00 | | 94 259.00 |
DY Tax and social security liabilities | 109 620.00 | 4 432.00 | | 109 620.00 |
EA Other liabilities | | 138 170.00 | | |
EC TOTAL (IV) | 203 879.00 | 257 439.00 | | 203 879.00 |
EE Grand total (I to V) | 1 498 033.00 | 1 784 593.00 | | 1 498 033.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 736 048.00 | | 736 048.00 | 736 048.00 |
FJ Net sales | 736 048.00 | | 736 048.00 | 736 048.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 327.00 | |
FR Total operating income (I) | | | 741 376.00 | |
FW Other purchases and external expenses | | | 530 466.00 | |
FX Taxes, duties, and similar payments | | | 73 683.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 231 935.00 | |
GF Total Operating Expenses (II) | | | 836 084.00 | |
GG - OPERATING RESULT (I - II) | | | -94 708.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 15 414.00 | |
GU Total financial expenses (VI) | | | 15 414.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 414.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -110 122.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 8 074.00 | | | 8 074.00 |
HG Exceptional depreciation and provisions | 309 366.00 | 1 683.00 | | 309 366.00 |
HH Total exceptional expenses (VIII) | 317 440.00 | 1 683.00 | | 317 440.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -317 440.00 | -1 683.00 | | -317 440.00 |
HK Income tax | 130 218.00 | -225.00 | | 130 218.00 |
HL TOTAL REVENUE (I + III + V + VII) | 741 376.00 | 1 104 657.00 | | 741 376.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 299 156.00 | 1 125 986.00 | | 1 299 156.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -557 780.00 | -21 329.00 | | -557 780.00 |
| |
| 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 | 2 453 181.00 | | | 2 453 181.00 |
I4 DECREASES Grand Total | | | 2 453 181.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 453 181.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 453 181.00 | | | 2 453 181.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 289 164.00 | 231 935.00 | | 1 289 164.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 289 164.00 | 231 935.00 | | 1 289 164.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 049.00 | 309 366.00 | | 5 049.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 335 742.00 | 15 414.00 | | 335 742.00 |
7C Grand total | 340 791.00 | 324 780.00 | | 340 791.00 |
UG - Financial | | 15 414.00 | | |
UJ - Exceptional | | 309 366.00 | | |
| |
| 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 | 94 259.00 | 94 259.00 | | 94 259.00 |
8E Income Taxes | 108 077.00 | 108 077.00 | | 108 077.00 |
UX Other trade receivables | 171 387.00 | 171 387.00 | | 171 387.00 |
VB VAT | 34 780.00 | 34 780.00 | | 34 780.00 |
VC Group and associates | 156 787.00 | 156 787.00 | | 156 787.00 |
VN Other taxes, similar payments | 1 126.00 | 1 126.00 | | 1 126.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 543.00 | 1 543.00 | | 1 543.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 193 070.00 | 193 070.00 | | 193 070.00 |
VS Prepaid expenses | 8 444.00 | 8 444.00 | | 8 444.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 565 594.00 | 565 594.00 | | 565 594.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 203 879.00 | 203 879.00 | | 203 879.00 |
