| |
| 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 | 14 568 366.00 | 7 835 302.00 | 6 733 064.00 | 14 568 366.00 |
AV Fixed assets in progress | 26 957.00 | | 26 957.00 | 26 957.00 |
BJ TOTAL (I) | 15 355 664.00 | 8 160 417.00 | 7 195 247.00 | 15 355 664.00 |
BX Customers and related accounts | 163 206.00 | | 163 206.00 | 163 206.00 |
BZ Other receivables | 56 502.00 | | 56 502.00 | 56 502.00 |
CD Marketable securities | 56 367.00 | | 56 367.00 | 56 367.00 |
CF Cash and cash equivalents | 285 075.00 | | 285 075.00 | 285 075.00 |
CH Prepaid expenses | 19 058.00 | | 19 058.00 | 19 058.00 |
CJ TOTAL (II) | 580 207.00 | | 580 207.00 | 580 207.00 |
CO Grand total (0 to V) | 15 935 871.00 | 8 160 417.00 | 7 775 454.00 | 15 935 871.00 |
CX Development or Research and Development Expenses | 760 340.00 | 325 115.00 | 435 225.00 | 760 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -467 816.00 | -1 376 320.00 | | -467 816.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 780 491.00 | 908 504.00 | | 780 491.00 |
DK Regulated provisions | 3 058 062.00 | 3 489 676.00 | | 3 058 062.00 |
DL TOTAL (I) | 3 380 737.00 | 3 031 860.00 | | 3 380 737.00 |
DQ Provisions for Expenses | 390 154.00 | 390 154.00 | | 390 154.00 |
DR TOTAL (IV) | 390 154.00 | 390 154.00 | | 390 154.00 |
DU Loans and Debts from Credit Institutions (3) | 1 868 438.00 | 2 892 122.00 | | 1 868 438.00 |
DX Trade payables and related accounts | 11 258.00 | 985.00 | | 11 258.00 |
DY Tax and social security liabilities | | 2 806.00 | | |
DZ Fixed asset liabilities and related accounts | 247.00 | 247.00 | | 247.00 |
EA Other liabilities | 2 124 620.00 | 2 129 765.00 | | 2 124 620.00 |
EC TOTAL (IV) | 4 004 563.00 | 5 025 925.00 | | 4 004 563.00 |
EE Grand total (I to V) | 7 775 454.00 | 8 447 939.00 | | 7 775 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 959 120.00 | | 1 959 120.00 | 1 959 120.00 |
FG Production sold - services | 58 415.00 | | 58 415.00 | 58 415.00 |
FJ Net sales | 2 017 535.00 | | 2 017 535.00 | 2 017 535.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 2 017 538.00 | |
FW Other purchases and external expenses | | | 566 943.00 | |
FX Taxes, duties, and similar payments | | | 160 662.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 894 179.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 621 784.00 | |
GG - OPERATING RESULT (I - II) | | | 395 754.00 | |
GR Interest and similar expenses | | | 46 878.00 | |
GU Total financial expenses (VI) | | | 46 878.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -46 878.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 348 876.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3 397.00 | | |
HC Reversals of provisions and transfers of expenses | 529 640.00 | 574 865.00 | | 529 640.00 |
HD Total exceptional income (VII) | 529 640.00 | 578 262.00 | | 529 640.00 |
HG Exceptional depreciation and provisions | 98 026.00 | 140 117.00 | | 98 026.00 |
HH Total exceptional expenses (VIII) | 98 026.00 | 140 117.00 | | 98 026.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 431 614.00 | 438 145.00 | | 431 614.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 547 178.00 | 2 784 260.00 | | 2 547 178.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 766 688.00 | 1 875 755.00 | | 1 766 688.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 780 491.00 | 908 504.00 | | 780 491.00 |
| |
| 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 | 15 307 356.00 | | 48 307.00 | 15 307 356.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 760 340.00 | | | 760 340.00 |
I4 DECREASES Grand Total | | | 15 355 664.00 | |
IN DECREASES Start-up, development, or research expenses | | | 760 340.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 595 323.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 547 016.00 | | 48 307.00 | 14 547 016.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 266 238.00 | 894 179.00 | | 7 266 238.00 |
CY DEPRECIATION Start-up, development, or research expenses | 287 098.00 | 38 017.00 | | 287 098.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 979 140.00 | 856 162.00 | | 6 979 140.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 489 676.00 | 98 026.00 | 529 640.00 | 3 489 676.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 390 154.00 | | | 390 154.00 |
7C Grand total | 3 879 830.00 | 98 026.00 | 529 640.00 | 3 879 830.00 |
UJ - Exceptional | | 98 026.00 | 529 640.00 | |
| |
| 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 | 11 258.00 | 11 258.00 | | 11 258.00 |
8J Fixed Asset Liabilities and Related Accounts | 247.00 | 247.00 | | 247.00 |
UX Other trade receivables | 163 206.00 | | | 163 206.00 |
VB VAT | 55 094.00 | | | 55 094.00 |
VH Loans with a maturity of more than one year at origin | 1 868 438.00 | 200 738.00 | 784 800.00 | 1 868 438.00 |
VI Group and Associates | 2 124 620.00 | | | 2 124 620.00 |
VK Loans repaid during the year | 1 018 950.00 | | | 1 018 950.00 |
VP Miscellaneous | 1 408.00 | | | 1 408.00 |
VS Prepaid expenses | 19 058.00 | | | 19 058.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 238 766.00 | 238 766.00 | | 238 766.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 004 563.00 | 212 243.00 | 784 800.00 | 4 004 563.00 |
