| |
| 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 | 11 000 000.00 | 3 960 000.00 | 7 040 000.00 | 11 000 000.00 |
BJ TOTAL (I) | 11 000 000.00 | 3 960 000.00 | 7 040 000.00 | 11 000 000.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 830.00 | | 830.00 | 830.00 |
CJ TOTAL (II) | 830.00 | | 830.00 | 830.00 |
CO Grand total (0 to V) | 11 000 830.00 | 3 960 000.00 | 7 040 830.00 | 11 000 830.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 028 000.00 | 2 028 000.00 | | 2 028 000.00 |
DH Retained earnings | -9 049 996.00 | -8 741 567.00 | | -9 049 996.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 287 367.00 | -308 429.00 | | 287 367.00 |
DK Regulated provisions | 7 040 000.00 | 7 459 055.00 | | 7 040 000.00 |
DL TOTAL (I) | 305 371.00 | 437 059.00 | | 305 371.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 710 000.00 | 7 116 756.00 | | 6 710 000.00 |
DX Trade payables and related accounts | 1 380.00 | 5 112.00 | | 1 380.00 |
EA Other liabilities | 24 079.00 | 13 332.00 | | 24 079.00 |
EC TOTAL (IV) | 6 735 459.00 | 7 135 199.00 | | 6 735 459.00 |
EE Grand total (I to V) | 7 040 830.00 | 7 572 259.00 | | 7 040 830.00 |
EG Accrued income and payables due within one year | 6 735 459.00 | 7 135 200.00 | | 6 735 459.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 618 352.00 | | 618 352.00 | 618 352.00 |
FJ Net sales | 618 352.00 | | 618 352.00 | 618 352.00 |
FR Total operating income (I) | | | 618 352.00 | |
FW Other purchases and external expenses | | | 6 834.00 | |
FX Taxes, duties, and similar payments | | | 1 049.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 419 054.00 | |
GF Total Operating Expenses (II) | | | 426 937.00 | |
GG - OPERATING RESULT (I - II) | | | 191 415.00 | |
GR Interest and similar expenses | | | 323 103.00 | |
GU Total financial expenses (VI) | | | 323 103.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -323 103.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -131 688.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 419 054.00 | 267 815.00 | | 419 054.00 |
HD Total exceptional income (VII) | 419 054.00 | 267 815.00 | | 419 054.00 |
HG Exceptional depreciation and provisions | | 403 885.00 | | |
HH Total exceptional expenses (VIII) | | 403 884.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 419 054.00 | -136 070.00 | | 419 054.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 037 407.00 | 997 673.00 | | 1 037 407.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 750 040.00 | 1 306 102.00 | | 750 040.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 287 366.00 | -308 428.00 | | 287 366.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 540 945.00 | 419 055.00 | | 3 540 945.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 540 945.00 | 419 055.00 | | 3 540 945.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 7 459 055.00 | | 419 055.00 | 7 459 055.00 |
7C Grand total | 7 459 055.00 | | 419 055.00 | 7 459 055.00 |
UJ - Exceptional | | | 419 055.00 | |
| |
| 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 | 1 380.00 | 1 380.00 | | 1 380.00 |
VG Loans with a maturity of up to one year at origin | 6 710 000.00 | 6 710 000.00 | | 6 710 000.00 |
VI Group and Associates | 24 079.00 | 24 079.00 | | 24 079.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 830.00 | 830.00 | | 830.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 735 459.00 | 6 735 459.00 | | 6 735 459.00 |
