| |
| 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 | 47 807 485.00 | 47 807 485.00 | | 47 807 485.00 |
BH Other financial assets | 8 739 506.00 | | 8 739 506.00 | 8 739 506.00 |
BJ TOTAL (I) | 56 546 992.00 | 47 807 485.00 | 8 739 506.00 | 56 546 992.00 |
BX Customers and related accounts | 27 015.00 | | 27 015.00 | 27 015.00 |
BZ Other receivables | 31 324.00 | | 31 324.00 | 31 324.00 |
CF Cash and cash equivalents | 514 008.00 | | 514 008.00 | 514 008.00 |
CJ TOTAL (II) | 572 348.00 | | 572 348.00 | 572 348.00 |
CO Grand total (0 to V) | 57 119 339.00 | 47 807 485.00 | 9 311 854.00 | 57 119 339.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DH Retained earnings | -19 480 531.00 | -20 995 512.00 | | -19 480 531.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 550 495.00 | 1 514 980.00 | | 1 550 495.00 |
DL TOTAL (I) | -17 891 924.00 | -19 442 419.00 | | -17 891 924.00 |
DU Loans and Debts from Credit Institutions (3) | 3 926 286.00 | 6 887 000.00 | | 3 926 286.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 496 664.00 | 21 421 954.00 | | 22 496 664.00 |
DX Trade payables and related accounts | 5 767.00 | 5 615.00 | | 5 767.00 |
DY Tax and social security liabilities | | 224.00 | | |
EA Other liabilities | 775 061.00 | 745 598.00 | | 775 061.00 |
EC TOTAL (IV) | 27 203 778.00 | 29 060 392.00 | | 27 203 778.00 |
EE Grand total (I to V) | 9 311 854.00 | 9 617 973.00 | | 9 311 854.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 3 313 731.00 | 3 313 731.00 | |
FJ Net sales | | 3 313 731.00 | 3 313 731.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 3 313 732.00 | |
FW Other purchases and external expenses | | | 16 588.00 | |
FX Taxes, duties, and similar payments | | | 15 503.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 32 091.00 | |
GG - OPERATING RESULT (I - II) | | | 3 281 641.00 | |
GK Income from other securities and fixed asset receivables | | | -24 870.00 | |
GL Other interest and similar income | | | 463 050.00 | |
GP Total financial income (V) | | | 438 180.00 | |
GR Interest and similar expenses | | | 139 407.00 | |
GU Total financial expenses (VI) | | | 1 394 078.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -955 898.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 325 742.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 775 247.00 | 722 045.00 | | 775 247.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 751 912.00 | 3 792 017.00 | | 3 751 912.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 201 417.00 | 2 277 037.00 | | 2 201 417.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 550 495.00 | 1 514 980.00 | | 1 550 495.00 |
| |
| 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 | 56 850 413.00 | | -186.00 | 56 850 413.00 |
I3 DECREASES Total Financial Fixed Assets | | 303 235.00 | 8 739 506.00 | |
I4 DECREASES Grand Total | | 303 235.00 | 56 546 992.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 807 485.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 807 485.00 | | | 47 807 485.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 042 928.00 | | -186.00 | 9 042 928.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 987 485.00 | | | 42 987 485.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 987 485.00 | | | 42 987 485.00 |
| |
| 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 | 22 496 664.00 | 1 134 196.00 | 21 362 468.00 | 22 496 664.00 |
8B Suppliers and Related Accounts | 5 767.00 | 5 767.00 | | 5 767.00 |
UT Other financial assets | 8 739 506.00 | 343 480.00 | | 8 739 506.00 |
UX Other trade receivables | 27 015.00 | | | 27 015.00 |
VB VAT | 961.00 | | | 961.00 |
VH Loans with a maturity of more than one year at origin | 3 926 286.00 | 3 110 135.00 | 816 151.00 | 3 926 286.00 |
VI Group and Associates | 775 061.00 | 775 061.00 | | 775 061.00 |
VJ Loans taken out during the year | 296 042 602.00 | | | 296 042 602.00 |
VK Loans repaid during the year | 1 071 400.00 | | | 1 071 400.00 |
VP Miscellaneous | 26 611.00 | | | 26 611.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 797 846.00 | 401 819.00 | 8 396 027.00 | 8 797 846.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 203 778.00 | 5 025 159.00 | 22 178 618.00 | 27 203 778.00 |
