| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 24 549.00 | 24 549.00 | | 24 549.00 |
AF Concessions, Patents and Similar Rights | 22 500.00 | 18 610.00 | 3 890.00 | 22 500.00 |
AR Technical installations, industrial equipment and tools | 146 979.00 | 144 308.00 | 2 671.00 | 146 979.00 |
AT Other tangible assets | 868 551.00 | 699 126.00 | 169 425.00 | 868 551.00 |
BH Other financial assets | 22 481.00 | | 22 481.00 | 22 481.00 |
BJ TOTAL (I) | 1 085 160.00 | 886 593.00 | 198 568.00 | 1 085 160.00 |
BL Raw materials, supplies | 9 640.00 | | 9 640.00 | 9 640.00 |
BX Customers and related accounts | 3 241.00 | 1 780.00 | 1 461.00 | 3 241.00 |
BZ Other receivables | 24 617.00 | | 24 617.00 | 24 617.00 |
CF Cash and cash equivalents | 37 800.00 | | 37 800.00 | 37 800.00 |
CH Prepaid expenses | 4 245.00 | | 4 245.00 | 4 245.00 |
CJ TOTAL (II) | 79 543.00 | 1 780.00 | 77 763.00 | 79 543.00 |
CO Grand total (0 to V) | 1 164 704.00 | 888 373.00 | 276 331.00 | 1 164 704.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
CW Deferred expenses or loan issuance costs | | | | |
| |
| 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 |
DD Legal reserve (1) | 539.00 | 539.00 | | 539.00 |
DH Retained earnings | -651 984.00 | -515 845.00 | | -651 984.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -142 835.00 | -136 138.00 | | -142 835.00 |
DL TOTAL (I) | -694 280.00 | -551 445.00 | | -694 280.00 |
DU Loans and Debts from Credit Institutions (3) | 39 478.00 | 105 825.00 | | 39 478.00 |
DV Miscellaneous Loans and Financial Debts (4) | 840 093.00 | 740 452.00 | | 840 093.00 |
DX Trade payables and related accounts | 40 456.00 | 30 567.00 | | 40 456.00 |
DY Tax and social security liabilities | 46 024.00 | 52 370.00 | | 46 024.00 |
DZ Fixed asset liabilities and related accounts | 4 560.00 | 4 560.00 | | 4 560.00 |
EC TOTAL (IV) | 970 611.00 | 933 773.00 | | 970 611.00 |
EE Grand total (I to V) | 276 331.00 | 382 329.00 | | 276 331.00 |
EG Accrued income and payables due within one year | 970 611.00 | 933 773.00 | | 970 611.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 418 691.00 | | 418 691.00 | 418 691.00 |
FJ Net sales | 418 691.00 | | 418 691.00 | 418 691.00 |
FO Operating subsidies | | | 167 811.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 862.00 | |
FQ Other income | | | 255.00 | |
FR Total operating income (I) | | | 599 619.00 | |
FS Purchases of goods (including customs duties) | | | -9 665.00 | |
FU Purchases of raw materials and other supplies | | | 123 676.00 | |
FV Inventory change (raw materials and supplies) | | | -3 935.00 | |
FW Other purchases and external expenses | | | 236 242.00 | |
FX Taxes, duties, and similar payments | | | 18 139.00 | |
FY Salaries and Wages | | | 223 336.00 | |
FZ Social Security Contributions | | | 37 374.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 85 270.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 780.00 | |
GE Other Expenses | | | 19 544.00 | |
GF Total Operating Expenses (II) | | | 731 761.00 | |
GG - OPERATING RESULT (I - II) | | | -132 142.00 | |
GR Interest and similar expenses | | | 10 693.00 | |
GU Total financial expenses (VI) | | | 10 693.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 693.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -142 835.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 599 619.00 | 611 913.00 | | 599 619.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 742 454.00 | 748 051.00 | | 742 454.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -142 835.00 | -136 138.00 | | -142 835.00 |
| |
| 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 | 1 082 403.00 | | 2 757.00 | 1 082 403.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 24 549.00 | | | 24 549.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 581.00 | |
I4 DECREASES Grand Total | | | 1 085 160.00 | |
IN DECREASES Start-up, development, or research expenses | | | 24 549.00 | |
IO DECREASES Total including other intangible assets | | | 22 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 015 531.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 500.00 | | | 22 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 012 773.00 | | 2 757.00 | 1 012 773.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 581.00 | | | 22 581.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 803 074.00 | 83 519.00 | | 803 074.00 |
CY DEPRECIATION Start-up, development, or research expenses | 24 549.00 | | | 24 549.00 |
PE DEPRECIATION Total including other intangible assets | 16 110.00 | 2 500.00 | | 16 110.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 762 415.00 | 81 019.00 | | 762 415.00 |
| |
| 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 | 40 456.00 | 40 456.00 | | 40 456.00 |
8D Social Security and Other Social Organizations | 46 024.00 | 46 024.00 | | 46 024.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 560.00 | 4 560.00 | | 4 560.00 |
8K Other liabilities (including liabilities related to repo transactions) | 840 093.00 | 840 093.00 | | 840 093.00 |
UT Other financial assets | 22 481.00 | | 22 481.00 | 22 481.00 |
UX Other trade receivables | 3 241.00 | 3 241.00 | | 3 241.00 |
VH Loans with a maturity of more than one year at origin | 39 478.00 | 39 478.00 | | 39 478.00 |
VK Loans repaid during the year | 66 347.00 | | | 66 347.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 617.00 | 24 617.00 | | 24 617.00 |
VS Prepaid expenses | 4 245.00 | 4 245.00 | | 4 245.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 583.00 | 32 102.00 | 22 481.00 | 54 583.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 970 611.00 | 970 611.00 | | 970 611.00 |
