| |
| 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 | 4 876 691.00 | | 4 876 691.00 | 4 876 691.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 4 876 691.00 | | 4 876 691.00 | 4 876 691.00 |
BX Customers and related accounts | 224 257.00 | | 224 257.00 | 224 257.00 |
BZ Other receivables | 102 249.00 | | 102 249.00 | 102 249.00 |
CF Cash and cash equivalents | 3 203.00 | | 3 203.00 | 3 203.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 329 708.00 | | 329 708.00 | 329 708.00 |
CO Grand total (0 to V) | 5 206 399.00 | | 5 206 399.00 | 5 206 399.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -688 241.00 | -577 147.00 | | -688 241.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -48 709.00 | -111 093.00 | | -48 709.00 |
DJ Investment subsidies | 1 990 360.00 | 1 990 360.00 | | 1 990 360.00 |
DL TOTAL (I) | 1 353 410.00 | 1 402 119.00 | | 1 353 410.00 |
DQ Provisions for Expenses | 1 887 665.00 | 1 190 229.00 | | 1 887 665.00 |
DR TOTAL (IV) | 1 887 665.00 | 1 190 229.00 | | 1 887 665.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 443 841.00 | 1 557 083.00 | | 1 443 841.00 |
DW Advances and down payments received on current orders | 376.00 | 376.00 | | 376.00 |
DX Trade payables and related accounts | 165 822.00 | 169 184.00 | | 165 822.00 |
DY Tax and social security liabilities | 20 280.00 | 15 053.00 | | 20 280.00 |
DZ Fixed asset liabilities and related accounts | | 124.00 | | |
EA Other liabilities | 9 484.00 | 10 534.00 | | 9 484.00 |
EB Prepaid income (2) | 325 522.00 | 299 649.00 | | 325 522.00 |
EC TOTAL (IV) | 1 965 325.00 | 2 052 003.00 | | 1 965 325.00 |
EE Grand total (I to V) | 5 206 399.00 | 4 644 352.00 | | 5 206 399.00 |
EI Including equity loans | 115.00 | | | 115.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 619 936.00 | | 619 936.00 | 619 936.00 |
FJ Net sales | 619 936.00 | | 619 936.00 | 619 936.00 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 702.00 | |
FR Total operating income (I) | | | 638 639.00 | |
FU Purchases of raw materials and other supplies | | | 394 904.00 | |
FW Other purchases and external expenses | | | 225 215.00 | |
FX Taxes, duties, and similar payments | | | 6 856.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 574 850.00 | |
GE Other Expenses | | | 36 543.00 | |
GF Total Operating Expenses (II) | | | 1 238 369.00 | |
GG - OPERATING RESULT (I - II) | | | -599 730.00 | |
GK Income from other securities and fixed asset receivables | | | 194 194.00 | |
GP Total financial income (V) | | | 194 194.00 | |
GQ Financial allocations to depreciation and provisions | | | 122 585.00 | |
GR Interest and similar expenses | | | 95 440.00 | |
GU Total financial expenses (VI) | | | 218 025.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23 831.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -623 561.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | | | 2.00 |
HC Reversals of provisions and transfers of expenses | 574 850.00 | 3 017.00 | | 574 850.00 |
HD Total exceptional income (VII) | 574 852.00 | 3 017.00 | | 574 852.00 |
HE Exceptional expenses on management operations | 1.00 | 3.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 3.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 574 852.00 | 3 015.00 | | 574 852.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 407 685.00 | 827 679.00 | | 1 407 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 456 395.00 | 938 772.00 | | 1 456 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -48 709.00 | -111 093.00 | | -48 709.00 |
| |
| 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 | 4 860 835.00 | | 31 402.00 | 4 860 835.00 |
I4 DECREASES Grand Total | 15 547.00 | | 4 876 691.00 | 15 547.00 |
IY DECREASES Total Tangible Fixed Assets | 15 547.00 | | 4 876 691.00 | 15 547.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 860 835.00 | | 31 402.00 | 4 860 835.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 574 850.00 | | 574 850.00 | 574 850.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 574 850.00 | | 574 850.00 | 574 850.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5F Provisions for renewal of Fixed assets | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 1 190 229.00 | 697 436.00 | | 1 190 229.00 |
6T Receivables | 18 702.00 | | 18 702.00 | 18 702.00 |
7B Total provisions for depreciation | 18 702.00 | | 18 702.00 | 18 702.00 |
7C Grand total | 1 208 932.00 | 697 436.00 | 18 702.00 | 1 208 932.00 |
UE of which provisions and reversals: - Operating | | 574 850.00 | 18 702.00 | |
UG - Financial | | 122 585.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 443 841.00 | 113 676.00 | 452 822.00 | 1 443 841.00 |
8B Suppliers and Related Accounts | 165 822.00 | 165 822.00 | | 165 822.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 484.00 | 9 484.00 | | 9 484.00 |
8L Deferred income | 325 522.00 | 25 529.00 | 102 114.00 | 325 522.00 |
UX Other trade receivables | 224 257.00 | 224 257.00 | | 224 257.00 |
VB VAT | 35 795.00 | 35 795.00 | | 35 795.00 |
VC Group and associates | 51 672.00 | 51 672.00 | | 51 672.00 |
VK Loans repaid during the year | 113 676.00 | | | 113 676.00 |
VP Miscellaneous | 10 182.00 | 10 182.00 | | 10 182.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 589.00 | 11 589.00 | | 11 589.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 600.00 | 4 600.00 | | 4 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 326 506.00 | 326 506.00 | | 326 506.00 |
VW VAT | 8 691.00 | 8 691.00 | | 8 691.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 964 949.00 | 334 791.00 | 554 936.00 | 1 964 949.00 |
