| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 705 854.00 | 1 361 557.00 | 2 344 297.00 | 3 705 854.00 |
AR Technical installations, industrial equipment and tools | 23 568 796.00 | 8 821 984.00 | 14 746 812.00 | 23 568 796.00 |
BJ TOTAL (I) | 27 274 650.00 | 10 183 541.00 | 17 091 109.00 | 27 274 650.00 |
BX Customers and related accounts | 243 457.00 | | 243 457.00 | 243 457.00 |
BZ Other receivables | 112 438.00 | | 112 438.00 | 112 438.00 |
CF Cash and cash equivalents | 1 932 966.00 | | 1 932 966.00 | 1 932 966.00 |
CJ TOTAL (II) | 2 288 861.00 | | 2 288 861.00 | 2 288 861.00 |
CO Grand total (0 to V) | 29 563 511.00 | 10 183 541.00 | 19 379 970.00 | 29 563 511.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -14 700 596.00 | -15 725 699.00 | | -14 700 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 084 921.00 | 1 025 103.00 | | 1 084 921.00 |
DK Regulated provisions | 14 746 702.00 | 15 707 376.00 | | 14 746 702.00 |
DL TOTAL (I) | 1 168 028.00 | 1 043 780.00 | | 1 168 028.00 |
DU Loans and Debts from Credit Institutions (3) | 12 565 837.00 | 13 813 918.00 | | 12 565 837.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 568 133.00 | 5 502 763.00 | | 5 568 133.00 |
DX Trade payables and related accounts | 41 851.00 | 23 378.00 | | 41 851.00 |
DY Tax and social security liabilities | 36 121.00 | | | 36 121.00 |
EC TOTAL (IV) | 18 211 942.00 | 19 340 060.00 | | 18 211 942.00 |
EE Grand total (I to V) | 19 379 970.00 | 20 383 840.00 | | 19 379 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 971 413.00 | | 2 971 413.00 | 2 971 413.00 |
FJ Net sales | 2 971 413.00 | | 2 971 413.00 | 2 971 413.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 971 415.00 | |
FW Other purchases and external expenses | | | 432 071.00 | |
FX Taxes, duties, and similar payments | | | 108 487.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 108 927.00 | |
GE Other Expenses | | | 1 893.00 | |
GF Total Operating Expenses (II) | | | 1 651 378.00 | |
GG - OPERATING RESULT (I - II) | | | 1 320 038.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 682 439.00 | |
GU Total financial expenses (VI) | | | 682 439.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -682 439.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 637 598.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 29 109.00 | | | 29 109.00 |
HC Reversals of provisions and transfers of expenses | 960 674.00 | 960 674.00 | | 960 674.00 |
HD Total exceptional income (VII) | 989 783.00 | 960 674.00 | | 989 783.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 989 783.00 | 960 674.00 | | 989 783.00 |
HK Income tax | 542 460.00 | 506 720.00 | | 542 460.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 961 198.00 | 3 934 137.00 | | 3 961 198.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 876 277.00 | 2 909 033.00 | | 2 876 277.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 084 921.00 | 1 025 103.00 | | 1 084 921.00 |
| |
| 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 | 27 274 649.00 | | 1.00 | 27 274 649.00 |
I4 DECREASES Grand Total | | | 27 274 650.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 274 650.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 274 649.00 | | 1.00 | 27 274 649.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 074 613.00 | 1 108 928.00 | | 9 074 613.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 074 613.00 | 1 108 928.00 | | 9 074 613.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 15 707 376.00 | | 960 674.00 | 15 707 376.00 |
7C Grand total | 15 707 376.00 | | 960 674.00 | 15 707 376.00 |
| |
| 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 | 5 568 133.00 | 5 568 133.00 | | 5 568 133.00 |
8B Suppliers and Related Accounts | 41 851.00 | 41 851.00 | | 41 851.00 |
8E Income Taxes | 35 740.00 | 35 740.00 | | 35 740.00 |
UX Other trade receivables | 243 457.00 | | | 243 457.00 |
VB VAT | 111 714.00 | | | 111 714.00 |
VH Loans with a maturity of more than one year at origin | 12 565 837.00 | 1 308 552.00 | 5 893 330.00 | 12 565 837.00 |
VJ Loans taken out during the year | 65 370.00 | | | 65 370.00 |
VK Loans repaid during the year | 1 248 081.00 | | | 1 248 081.00 |
VQ Other Taxes, Duties, and Similar Debts | 381.00 | 381.00 | | 381.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 724.00 | | | 724.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 355 895.00 | 355 895.00 | | 355 895.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 211 942.00 | 6 954 657.00 | 5 893 330.00 | 18 211 942.00 |
