| |
| 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 | 7 200 000.00 | 7 200 000.00 | | 7 200 000.00 |
BH Other financial assets | 248.00 | | 248.00 | 248.00 |
BJ TOTAL (I) | 7 200 248.00 | 7 200 000.00 | 248.00 | 7 200 248.00 |
BX Customers and related accounts | 15 000.00 | | 15 000.00 | 15 000.00 |
BZ Other receivables | 1 200 316.00 | | 1 200 316.00 | 1 200 316.00 |
CJ TOTAL (II) | 1 215 316.00 | | 1 215 316.00 | 1 215 316.00 |
CO Grand total (0 to V) | 8 415 564.00 | 7 200 000.00 | 1 215 564.00 | 8 415 564.00 |
CP Shares due in less than one year | 248.00 | | | 248.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DH Retained earnings | -18 182 317.00 | -18 058 521.00 | | -18 182 317.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 233 404.00 | -123 796.00 | | 1 233 404.00 |
DL TOTAL (I) | -14 948 913.00 | -16 182 317.00 | | -14 948 913.00 |
DP Provisions for Risks | | 67 342.00 | | |
DQ Provisions for Expenses | 25 478.00 | 50 355.00 | | 25 478.00 |
DR TOTAL (IV) | 25 478.00 | 117 697.00 | | 25 478.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 493 779.00 | 2 423 662.00 | | 2 493 779.00 |
DX Trade payables and related accounts | 13 631 363.00 | 13 645 529.00 | | 13 631 363.00 |
EA Other liabilities | 13 856.00 | 13 856.00 | | 13 856.00 |
EC TOTAL (IV) | 16 138 998.00 | 16 083 047.00 | | 16 138 998.00 |
EE Grand total (I to V) | 1 215 564.00 | 18 427.00 | | 1 215 564.00 |
EG Accrued income and payables due within one year | 16 138 998.00 | 16 083 047.00 | | 16 138 998.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 693 195.00 | |
FQ Other income | | | 303.00 | |
FR Total operating income (I) | | | 693 498.00 | |
FW Other purchases and external expenses | | | 33 222.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 599 998.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 22 982.00 | |
GF Total Operating Expenses (II) | | | 656 201.00 | |
GG - OPERATING RESULT (I - II) | | | 37 297.00 | |
GR Interest and similar expenses | | | 3 767.00 | |
GU Total financial expenses (VI) | | | 3 767.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 767.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 529.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 125.00 | 82.00 | | 125.00 |
HH Total exceptional expenses (VIII) | 125.00 | 82.00 | | 125.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -125.00 | -82.00 | | -125.00 |
HK Income tax | -1 200 000.00 | | | -1 200 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 693 498.00 | 600 000.00 | | 693 498.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -539 906.00 | 723 797.00 | | -539 906.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 233 404.00 | -123 796.00 | | 1 233 404.00 |
| |
| 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 | 7 200 248.00 | | | 7 200 248.00 |
I3 DECREASES Total Financial Fixed Assets | | | 248.00 | |
I4 DECREASES Grand Total | | | 7 200 248.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 200 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 200 000.00 | | | 7 200 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 248.00 | | | 248.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 153 846.00 | 599 998.00 | | 4 153 846.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 153 846.00 | 599 998.00 | | 4 153 846.00 |
| |
| 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 | 117 697.00 | | 92 219.00 | 117 697.00 |
7C Grand total | 117 697.00 | | 92 219.00 | 117 697.00 |
UE of which provisions and reversals: - Operating | | | 92 219.00 | |
| |
| 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 | 13 631 363.00 | 13 631 363.00 | | 13 631 363.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 507 636.00 | 2 507 636.00 | | 2 507 636.00 |
UT Other financial assets | 248.00 | 248.00 | | 248.00 |
UX Other trade receivables | 15 000.00 | 15 000.00 | | 15 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 200 316.00 | 1 200 316.00 | | 1 200 316.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 215 564.00 | 1 215 564.00 | | 1 215 564.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 138 998.00 | 16 138 998.00 | | 16 138 998.00 |
