| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 6 742 352.00 | 2 705 416.00 | 4 036 936.00 | 6 742 352.00 |
AR Technical installations, industrial equipment and tools | 110 522.00 | 44 171.00 | 66 351.00 | 110 522.00 |
BJ TOTAL (I) | 6 852 873.00 | 2 749 587.00 | 4 103 287.00 | 6 852 873.00 |
BX Customers and related accounts | 222 615.00 | | 222 615.00 | 222 615.00 |
BZ Other receivables | 493 880.00 | | 493 880.00 | 493 880.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 3 189.00 | | 3 189.00 | 3 189.00 |
CJ TOTAL (II) | 719 684.00 | | 719 684.00 | 719 684.00 |
CO Grand total (0 to V) | 7 572 557.00 | 2 749 587.00 | 4 822 971.00 | 7 572 557.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 108 823.00 | 108 823.00 | | 108 823.00 |
DB Share, merger, contribution premiums, etc. | 296.00 | 296.00 | | 296.00 |
DH Retained earnings | -795 001.00 | -1 172 412.00 | | -795 001.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 472 542.00 | 377 412.00 | | 472 542.00 |
DL TOTAL (I) | -213 340.00 | -685 882.00 | | -213 340.00 |
DQ Provisions for Expenses | 107 690.00 | 108 279.00 | | 107 690.00 |
DR TOTAL (IV) | 107 690.00 | 108 279.00 | | 107 690.00 |
DU Loans and Debts from Credit Institutions (3) | | 594.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 4 804 396.00 | 6 642 603.00 | | 4 804 396.00 |
DX Trade payables and related accounts | 83 884.00 | 83 388.00 | | 83 884.00 |
DY Tax and social security liabilities | 40 341.00 | 23 359.00 | | 40 341.00 |
EC TOTAL (IV) | 4 928 620.00 | 6 749 944.00 | | 4 928 620.00 |
EE Grand total (I to V) | 4 822 971.00 | 6 172 342.00 | | 4 822 971.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 129 288.00 | | 1 129 288.00 | 1 129 288.00 |
FJ Net sales | 1 129 288.00 | | 1 129 288.00 | 1 129 288.00 |
FQ Other income | | | 21 060.00 | |
FR Total operating income (I) | | | 1 150 348.00 | |
FW Other purchases and external expenses | | | 205 278.00 | |
FX Taxes, duties, and similar payments | | | 51 237.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 344 638.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 601 153.00 | |
GG - OPERATING RESULT (I - II) | | | 549 195.00 | |
GR Interest and similar expenses | | | 76 653.00 | |
GU Total financial expenses (VI) | | | 76 653.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -76 653.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 472 542.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 030.00 | | |
HH Total exceptional expenses (VIII) | | 1 030.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 030.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 150 348.00 | 1 069 146.00 | | 1 150 348.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 677 806.00 | 691 734.00 | | 677 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 472 542.00 | 377 412.00 | | 472 542.00 |
| |
| 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 | 6 853 462.00 | | | 6 853 462.00 |
I4 DECREASES Grand Total | | 589.00 | 6 852 873.00 | |
IY DECREASES Total Tangible Fixed Assets | | 589.00 | 6 852 873.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 853 462.00 | | | 6 853 462.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 404 948.00 | 344 638.00 | | 2 404 948.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 404 948.00 | 344 638.00 | | 2 404 948.00 |
| |
| 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 | 108 279.00 | | 589.00 | 108 279.00 |
7C Grand total | 108 279.00 | | 589.00 | 108 279.00 |
| |
| 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 | 83 884.00 | 83 884.00 | | 83 884.00 |
UX Other trade receivables | 222 615.00 | 222 615.00 | | 222 615.00 |
VB VAT | 157 753.00 | 157 753.00 | | 157 753.00 |
VC Group and associates | 336 127.00 | 336 127.00 | | 336 127.00 |
VI Group and Associates | 4 804 396.00 | | | 4 804 396.00 |
VQ Other Taxes, Duties, and Similar Debts | 40 341.00 | 40 341.00 | | 40 341.00 |
VS Prepaid expenses | 3 189.00 | 3 189.00 | | 3 189.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 719 684.00 | 719 684.00 | | 719 684.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 928 620.00 | 124 225.00 | | 4 928 620.00 |
