| |
| 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 | 40 987 691.00 | 15 106 002.00 | 25 881 689.00 | 40 987 691.00 |
BJ TOTAL (I) | 40 987 691.00 | 15 106 002.00 | 25 881 689.00 | 40 987 691.00 |
BX Customers and related accounts | 68 731.00 | | 68 731.00 | 68 731.00 |
BZ Other receivables | 112 372.00 | | 112 372.00 | 112 372.00 |
CF Cash and cash equivalents | 3 522 286.00 | | 3 522 286.00 | 3 522 286.00 |
CH Prepaid expenses | 60 860.00 | | 60 860.00 | 60 860.00 |
CJ TOTAL (II) | 3 764 249.00 | | 3 764 249.00 | 3 764 249.00 |
CO Grand total (0 to V) | 44 751 940.00 | 15 106 002.00 | 29 645 937.00 | 44 751 940.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 590 000.00 | 1 590 000.00 | | 1 590 000.00 |
DH Retained earnings | -3 170 513.00 | -2 672 738.00 | | -3 170 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -797 190.00 | -497 775.00 | | -797 190.00 |
DL TOTAL (I) | -2 377 703.00 | -1 580 513.00 | | -2 377 703.00 |
DQ Provisions for Expenses | 77 285.00 | 77 201.00 | | 77 285.00 |
DR TOTAL (IV) | 77 285.00 | 77 201.00 | | 77 285.00 |
DU Loans and Debts from Credit Institutions (3) | 21 385 480.00 | 23 438 384.00 | | 21 385 480.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 316 075.00 | 9 643 288.00 | | 10 316 075.00 |
DX Trade payables and related accounts | 224 334.00 | 69 622.00 | | 224 334.00 |
DY Tax and social security liabilities | 20 466.00 | 17 351.00 | | 20 466.00 |
EC TOTAL (IV) | 31 946 356.00 | 33 168 644.00 | | 31 946 356.00 |
EE Grand total (I to V) | 29 645 937.00 | 31 665 332.00 | | 29 645 937.00 |
EG Accrued income and payables due within one year | 3 723 280.00 | 2 812 664.00 | | 3 723 280.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 854 319.00 | | 2 854 319.00 | 2 854 319.00 |
FJ Net sales | 2 854 319.00 | | 2 854 319.00 | 2 854 319.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 854 319.00 | |
FW Other purchases and external expenses | | | 981 876.00 | |
FX Taxes, duties, and similar payments | | | 233 488.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 561 731.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 777 096.00 | |
GG - OPERATING RESULT (I - II) | | | -922 776.00 | |
GR Interest and similar expenses | | | 1 374 413.00 | |
GU Total financial expenses (VI) | | | 1 374 413.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 374 413.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 297 190.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 500 000.00 | | | 1 500 000.00 |
HD Total exceptional income (VII) | 1 500 000.00 | | | 1 500 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 500 000.00 | | | 1 500 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 354 319.00 | 4 555 636.00 | | 4 354 319.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 151 509.00 | 5 053 411.00 | | 5 151 509.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -797 190.00 | -497 775.00 | | -797 190.00 |
| |
| 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 | 40 987 691.00 | | | 40 987 691.00 |
I4 DECREASES Grand Total | | | 40 987 691.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 987 691.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 987 691.00 | | | 40 987 691.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 544 272.00 | 2 561 731.00 | | 12 544 272.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 544 272.00 | 2 561 731.00 | | 12 544 272.00 |
| |
| 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 | 77 201.00 | 84.00 | | 77 201.00 |
7C Grand total | 77 201.00 | 84.00 | | 77 201.00 |
| |
| 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 | 10 316 075.00 | 1 345 575.00 | | 10 316 075.00 |
8B Suppliers and Related Accounts | 224 334.00 | 224 334.00 | | 224 334.00 |
8D Social Security and Other Social Organizations | 20 466.00 | 20 466.00 | | 20 466.00 |
UX Other trade receivables | 68 731.00 | 68 731.00 | | 68 731.00 |
VH Loans with a maturity of more than one year at origin | 21 385 480.00 | 2 132 904.00 | 8 571 616.00 | 21 385 480.00 |
VK Loans repaid during the year | 2 052 904.00 | | | 2 052 904.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 112 372.00 | 112 372.00 | | 112 372.00 |
VS Prepaid expenses | 60 860.00 | 60 860.00 | | 60 860.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 241 963.00 | 241 963.00 | | 241 963.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 946 356.00 | 3 723 280.00 | 8 571 616.00 | 31 946 356.00 |
