| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 4 066 419.00 | 317 030.00 | 3 749 389.00 | 4 066 419.00 |
AR Technical installations, industrial equipment and tools | 33 510 922.00 | 2 612 149.00 | 30 898 773.00 | 33 510 922.00 |
BJ TOTAL (I) | 37 577 341.00 | 2 929 179.00 | 34 648 162.00 | 37 577 341.00 |
BX Customers and related accounts | 761 016.00 | | 761 016.00 | 761 016.00 |
BZ Other receivables | 20 215.00 | | 20 215.00 | 20 215.00 |
CF Cash and cash equivalents | 3 300 505.00 | | 3 300 505.00 | 3 300 505.00 |
CH Prepaid expenses | 133 840.00 | | 133 840.00 | 133 840.00 |
CJ TOTAL (II) | 4 215 576.00 | | 4 215 576.00 | 4 215 576.00 |
CO Grand total (0 to V) | 41 792 917.00 | 2 929 179.00 | 38 863 737.00 | 41 792 917.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 518 080.00 | | | 518 080.00 |
DH Retained earnings | -637 445.00 | | | -637 445.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 530 321.00 | | | 530 321.00 |
DK Regulated provisions | 2 701 869.00 | | | 2 701 869.00 |
DL TOTAL (I) | 3 112 825.00 | | | 3 112 825.00 |
DQ Provisions for Expenses | 976 464.00 | | | 976 464.00 |
DR TOTAL (IV) | 976 464.00 | | | 976 464.00 |
DU Loans and Debts from Credit Institutions (3) | 30 884 680.00 | | | 30 884 680.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 577 056.00 | | | 3 577 056.00 |
DX Trade payables and related accounts | 57 941.00 | | | 57 941.00 |
DY Tax and social security liabilities | 178 191.00 | | | 178 191.00 |
EA Other liabilities | 76 580.00 | | | 76 580.00 |
EC TOTAL (IV) | 34 774 448.00 | | | 34 774 448.00 |
EE Grand total (I to V) | 38 863 737.00 | | | 38 863 737.00 |
EG Accrued income and payables due within one year | 6 668 524.00 | | | 6 668 524.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 6 557 629.00 | | 6 557 629.00 | 6 557 629.00 |
FJ Net sales | 6 557 629.00 | | 6 557 629.00 | 6 557 629.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 6 557 635.00 | |
FW Other purchases and external expenses | | | 503 737.00 | |
FX Taxes, duties, and similar payments | | | 299 814.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 505 685.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 3 309 239.00 | |
GG - OPERATING RESULT (I - II) | | | 3 248 396.00 | |
GR Interest and similar expenses | | | 807 271.00 | |
GU Total financial expenses (VI) | | | 807 271.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -807 271.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 441 125.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 132 000.00 | | | 132 000.00 |
HB Exceptional income from capital transactions | 200 000.00 | | | 200 000.00 |
HD Total exceptional income (VII) | 332 000.00 | | | 332 000.00 |
HE Exceptional expenses on management operations | 170 992.00 | | | 170 992.00 |
HF Exceptional expenses on capital transactions | 11 747.00 | | | 11 747.00 |
HG Exceptional depreciation and provisions | 2 020 549.00 | | | 2 020 549.00 |
HH Total exceptional expenses (VIII) | 2 203 288.00 | | | 2 203 288.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 871 288.00 | | | -1 871 288.00 |
HK Income tax | 39 515.00 | | | 39 515.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 889 635.00 | | | 6 889 635.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 359 313.00 | | | 6 359 313.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 530 321.00 | | | 530 321.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 681 319.00 | 2 020 549.00 | | 681 319.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 976 464.00 | | | 976 464.00 |
7C Grand total | 1 657 783.00 | 2 020 549.00 | | 1 657 783.00 |
| |
| 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 | 3 577 056.00 | 3 577 056.00 | | 3 577 056.00 |
8B Suppliers and Related Accounts | 57 941.00 | 57 941.00 | | 57 941.00 |
8K Other liabilities (including liabilities related to repo transactions) | 76 580.00 | 76 580.00 | | 76 580.00 |
VG Loans with a maturity of up to one year at origin | 30 884 680.00 | 2 778 756.00 | 11 254 076.00 | 30 884 680.00 |
VQ Other Taxes, Duties, and Similar Debts | 178 191.00 | 178 191.00 | | 178 191.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 915 071.00 | 915 071.00 | | 915 071.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 774 448.00 | 6 668 524.00 | 11 254 076.00 | 34 774 448.00 |
