| |
| 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 | 38 737 141.00 | 38 737 141.00 | | 38 737 141.00 |
BH Other financial assets | 7 887 279.00 | | 7 887 279.00 | 7 887 279.00 |
BJ TOTAL (I) | 46 624 419.00 | 38 737 141.00 | 7 887 279.00 | 46 624 419.00 |
BX Customers and related accounts | 21 924.00 | | 21 924.00 | 21 924.00 |
BZ Other receivables | 4 933.00 | | 4 933.00 | 4 933.00 |
CF Cash and cash equivalents | 339 316.00 | | 339 316.00 | 339 316.00 |
CJ TOTAL (II) | 366 173.00 | | 366 173.00 | 366 173.00 |
CO Grand total (0 to V) | 46 990 593.00 | 38 737 141.00 | 8 253 452.00 | 46 990 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -18 149 086.00 | -17 323 288.00 | | -18 149 086.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 137 577.00 | -825 798.00 | | 1 137 577.00 |
DL TOTAL (I) | -17 010 509.00 | -18 148 086.00 | | -17 010 509.00 |
DU Loans and Debts from Credit Institutions (3) | 10 259 489.00 | 12 347 878.00 | | 10 259 489.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 391 561.00 | 13 763 523.00 | | 14 391 561.00 |
DX Trade payables and related accounts | 5 842.00 | 5 538.00 | | 5 842.00 |
DY Tax and social security liabilities | 9 810.00 | | | 9 810.00 |
EA Other liabilities | 597 258.00 | | | 597 258.00 |
EC TOTAL (IV) | 25 263 961.00 | 26 116 938.00 | | 25 263 961.00 |
EE Grand total (I to V) | 8 253 452.00 | 7 968 852.00 | | 8 253 452.00 |
EI Including equity loans | 6.00 | | | 6.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 2 689 262.00 | 2 689 262.00 | |
FJ Net sales | | 2 689 262.00 | 2 689 262.00 | |
FR Total operating income (I) | | | 2 689 262.00 | |
FW Other purchases and external expenses | | | 24 686.00 | |
FX Taxes, duties, and similar payments | | | 10 404.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 35 091.00 | |
GG - OPERATING RESULT (I - II) | | | 2 654 171.00 | |
GK Income from other securities and fixed asset receivables | | | 302 480.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 302 480.00 | |
GR Interest and similar expenses | | | 1 221 816.00 | |
GU Total financial expenses (VI) | | | 1 221 816.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -919 336.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 734 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 597 258.00 | -435 074.00 | | 597 258.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 991 742.00 | 2 970 050.00 | | 2 991 742.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 854 165.00 | 3 795 848.00 | | 1 854 165.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 137 577.00 | -825 798.00 | | 1 137 577.00 |
| |
| 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 | 45 925 011.00 | | 699 408.00 | 45 925 011.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 887 279.00 | |
I4 DECREASES Grand Total | | | 46 624 419.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 737 141.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 737 141.00 | | | 38 737 141.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 187 871.00 | | 699 408.00 | 7 187 871.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 737 141.00 | | | 38 737 141.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 737 141.00 | | | 38 737 141.00 |
| |
| 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 | 14 391 561.00 | 5 395.00 | | 14 391 561.00 |
8B Suppliers and Related Accounts | 5 842.00 | 5 842.00 | | 5 842.00 |
UT Other financial assets | 787 279.00 | 2 628.00 | | 787 279.00 |
UX Other trade receivables | 21 924.00 | | | 21 924.00 |
VB VAT | 4 953.00 | | | 4 953.00 |
VH Loans with a maturity of more than one year at origin | 10 259 489.00 | 2 189 529.00 | 8 069 969.00 | 10 259 489.00 |
VI Group and Associates | 597 258.00 | 597 258.00 | | 597 258.00 |
VJ Loans taken out during the year | 626 083.00 | | | 626 083.00 |
VK Loans repaid during the year | 2 089 190.00 | | | 2 089 190.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 810.00 | 9 810.00 | | 9 810.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 914 136.00 | 29 485.00 | 7 884 651.00 | 7 914 136.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 263 961.00 | 2 807 834.00 | 8 069 960.00 | 25 263 961.00 |
