| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 343 880.00 | 19 720.00 | 324 160.00 | 343 880.00 |
AP Buildings | 3 195 567.00 | 1 133 980.00 | 2 061 587.00 | 3 195 567.00 |
AR Technical installations, industrial equipment and tools | 2 767 617.00 | 671 587.00 | 2 096 029.00 | 2 767 617.00 |
AT Other tangible assets | 10 946.00 | 4 921.00 | 6 024.00 | 10 946.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 6 318 024.00 | 1 830 208.00 | 4 487 816.00 | 6 318 024.00 |
BN Goods in progress | 608 400.00 | | 608 400.00 | 608 400.00 |
BV Advances and down payments on orders | 647.00 | | 647.00 | 647.00 |
BX Customers and related accounts | 176 078.00 | | 176 078.00 | 176 078.00 |
BZ Other receivables | 4 532.00 | | 4 532.00 | 4 532.00 |
CF Cash and cash equivalents | 33 565.00 | | 33 565.00 | 33 565.00 |
CH Prepaid expenses | 4 513.00 | | 4 513.00 | 4 513.00 |
CJ TOTAL (II) | 827 736.00 | | 827 736.00 | 827 736.00 |
CO Grand total (0 to V) | 7 145 760.00 | 1 830 208.00 | 5 315 551.00 | 7 145 760.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DH Retained earnings | -54 760.00 | -57 496.00 | | -54 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 734.00 | 2 735.00 | | 1 734.00 |
DK Regulated provisions | 812 569.00 | 761 772.00 | | 812 569.00 |
DL TOTAL (I) | 1 759 542.00 | 1 707 012.00 | | 1 759 542.00 |
DU Loans and Debts from Credit Institutions (3) | 2 310 139.00 | 2 945 532.00 | | 2 310 139.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 135 118.00 | 794 670.00 | | 1 135 118.00 |
DX Trade payables and related accounts | 16 280.00 | 71 931.00 | | 16 280.00 |
DY Tax and social security liabilities | 94 472.00 | 87 784.00 | | 94 472.00 |
EA Other liabilities | | 18 000.00 | | |
EC TOTAL (IV) | 3 556 010.00 | 3 917 917.00 | | 3 556 010.00 |
EE Grand total (I to V) | 5 315 551.00 | 5 624 929.00 | | 5 315 551.00 |
EG Accrued income and payables due within one year | 1 808 741.00 | 1 610 178.00 | | 1 808 741.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 371 947.00 | | 371 947.00 | 371 947.00 |
FG Production sold - services | 483 936.00 | | 483 936.00 | 483 936.00 |
FJ Net sales | 855 883.00 | | 855 883.00 | 855 883.00 |
FM Inventory production | | | -11 508.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 483.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 847 860.00 | |
FW Other purchases and external expenses | | | 118 636.00 | |
FX Taxes, duties, and similar payments | | | 96 912.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 295 449.00 | |
GB Operating Expenses - Provisions | | | 50 000.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 561 000.00 | |
GG - OPERATING RESULT (I - II) | | | 286 859.00 | |
GL Other interest and similar income | | | 520.00 | |
GP Total financial income (V) | | | 520.00 | |
GR Interest and similar expenses | | | 89 756.00 | |
GU Total financial expenses (VI) | | | 89 756.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -89 236.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 197 623.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 24 106.00 | 47.00 | | 24 106.00 |
HD Total exceptional income (VII) | 24 106.00 | 47.00 | | 24 106.00 |
HE Exceptional expenses on management operations | 93.00 | | | 93.00 |
HF Exceptional expenses on capital transactions | 145 000.00 | 20 000.00 | | 145 000.00 |
HG Exceptional depreciation and provisions | 74 902.00 | 115 357.00 | | 74 902.00 |
HH Total exceptional expenses (VIII) | 219 995.00 | 135 357.00 | | 219 995.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -195 890.00 | -135 310.00 | | -195 890.00 |
HL TOTAL REVENUE (I + III + V + VII) | 872 485.00 | 733 244.00 | | 872 485.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 870 752.00 | 730 509.00 | | 870 752.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 734.00 | 2 735.00 | | 1 734.00 |
| |
| 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 | 6 305 024.00 | | 13 000.00 | 6 305 024.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 6 318 024.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 318 009.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 305 009.00 | | 13 000.00 | 6 305 009.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 286 551.00 | 295 449.00 | | 1 286 551.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 286 551.00 | 295 449.00 | | 1 286 551.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 761 772.00 | 74 902.00 | 24 106.00 | 761 772.00 |
7C Grand total | 761 772.00 | 74 902.00 | 24 106.00 | 761 772.00 |
UJ - Exceptional | | 74 902.00 | 24 106.00 | |
| |
| 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 | 47 000.00 | | | 47 000.00 |
8B Suppliers and Related Accounts | 16 280.00 | 16 280.00 | | 16 280.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 088 118.00 | 1 088 118.00 | | 1 088 118.00 |
VH Loans with a maturity of more than one year at origin | 2 310 139.00 | 609 871.00 | 1 700 269.00 | 2 310 139.00 |
VK Loans repaid during the year | 634 645.00 | | | 634 645.00 |
VQ Other Taxes, Duties, and Similar Debts | 94 472.00 | 94 472.00 | | 94 472.00 |
VS Prepaid expenses | 4 513.00 | | | 4 513.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 124.00 | 185 124.00 | | 185 124.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 556 010.00 | 1 808 741.00 | 1 700 269.00 | 3 556 010.00 |
