| |
| 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 | 30 951 628.00 | 6 889 534.00 | 24 062 093.00 | 30 951 628.00 |
BJ TOTAL (I) | 30 951 628.00 | 6 889 534.00 | 24 062 093.00 | 30 951 628.00 |
BV Advances and down payments on orders | 12 018.00 | | 12 018.00 | 12 018.00 |
BX Customers and related accounts | 3 437 909.00 | | 3 437 909.00 | 3 437 909.00 |
BZ Other receivables | 81 267.00 | | 81 267.00 | 81 267.00 |
CF Cash and cash equivalents | 2 335 225.00 | | 2 335 225.00 | 2 335 225.00 |
CH Prepaid expenses | 48 873.00 | | 48 873.00 | 48 873.00 |
CJ TOTAL (II) | 5 915 291.00 | | 5 915 291.00 | 5 915 291.00 |
CO Grand total (0 to V) | 36 866 919.00 | 6 889 534.00 | 29 977 385.00 | 36 866 919.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DH Retained earnings | 684 295.00 | -283 838.00 | | 684 295.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 543 424.00 | 970 133.00 | | 543 424.00 |
DL TOTAL (I) | 1 249 720.00 | 706 295.00 | | 1 249 720.00 |
DQ Provisions for Expenses | 450 000.00 | 450 000.00 | | 450 000.00 |
DR TOTAL (IV) | 450 000.00 | 450 000.00 | | 450 000.00 |
DU Loans and Debts from Credit Institutions (3) | 24 600 406.00 | 26 909 498.00 | | 24 600 406.00 |
DV Miscellaneous Loans and Financial Debts (4) | 465 174.00 | 1 721 949.00 | | 465 174.00 |
DX Trade payables and related accounts | 591 626.00 | 368 316.00 | | 591 626.00 |
DY Tax and social security liabilities | 216 892.00 | 308 052.00 | | 216 892.00 |
EA Other liabilities | 2 403 568.00 | 121 876.00 | | 2 403 568.00 |
EC TOTAL (IV) | 28 277 665.00 | 29 429 691.00 | | 28 277 665.00 |
EE Grand total (I to V) | 29 977 385.00 | 30 585 986.00 | | 29 977 385.00 |
EG Accrued income and payables due within one year | 5 544 760.00 | 3.00 | | 5 544 760.00 |
EI Including equity loans | 465 174.00 | | | 465 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 660 820.00 | | 4 660 820.00 | 4 660 820.00 |
FJ Net sales | 4 660 820.00 | | 4 660 820.00 | 4 660 820.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 165.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 4 669 986.00 | |
FW Other purchases and external expenses | | | 973 497.00 | |
FX Taxes, duties, and similar payments | | | 327 481.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 063 421.00 | |
GE Other Expenses | | | 511.00 | |
GF Total Operating Expenses (II) | | | 3 364 910.00 | |
GG - OPERATING RESULT (I - II) | | | 1 305 076.00 | |
GR Interest and similar expenses | | | 565 724.00 | |
GU Total financial expenses (VI) | | | 565 724.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -565 724.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 739 352.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 195 928.00 | 142 762.00 | | 195 928.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 669 986.00 | 4 986 481.00 | | 4 669 986.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 126 562.00 | 4 016 348.00 | | 4 126 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 543 424.00 | 970 133.00 | | 543 424.00 |
| |
| 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 | 30 951 628.00 | | | 30 951 628.00 |
I4 DECREASES Grand Total | | | 30 951 628.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 951 628.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 951 628.00 | | | 30 951 628.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 826 113.00 | 2 063 421.00 | | 4 826 113.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 826 113.00 | 2 063 421.00 | | 4 826 113.00 |
| |
| 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 | 450 000.00 | | | 450 000.00 |
7C Grand total | 450 000.00 | | | 450 000.00 |
| |
| 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 | 591 626.00 | 591 626.00 | | 591 626.00 |
8E Income Taxes | 60 813.00 | 60 813.00 | | 60 813.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 403 568.00 | 2 403 568.00 | | 2 403 568.00 |
UX Other trade receivables | 3 437 909.00 | 3 437 909.00 | | 3 437 909.00 |
VB VAT | 78 664.00 | 78 664.00 | | 78 664.00 |
VH Loans with a maturity of more than one year at origin | 24 600 406.00 | 2 309 501.00 | 9 236 368.00 | 24 600 406.00 |
VI Group and Associates | 465 174.00 | 23 174.00 | | 465 174.00 |
VK Loans repaid during the year | 2 309 092.00 | | | 2 309 092.00 |
VP Miscellaneous | 2 044.00 | 2 044.00 | | 2 044.00 |
VQ Other Taxes, Duties, and Similar Debts | 156 079.00 | 156 079.00 | | 156 079.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 559.00 | 559.00 | | 559.00 |
VS Prepaid expenses | 48 873.00 | 48 873.00 | | 48 873.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 568 049.00 | 3 568 049.00 | | 3 568 049.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 277 665.00 | 5 544 760.00 | 9 236 368.00 | 28 277 665.00 |
