| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 623.00 | | 623.00 | 623.00 |
AR Technical installations, industrial equipment and tools | 48 750 617.00 | 14 167 791.00 | 34 582 826.00 | 48 750 617.00 |
BH Other financial assets | 1 299 169.00 | | 1 299 169.00 | 1 299 169.00 |
BJ TOTAL (I) | 50 050 409.00 | 14 167 791.00 | 35 882 618.00 | 50 050 409.00 |
BX Customers and related accounts | 572 504.00 | | 572 504.00 | 572 504.00 |
BZ Other receivables | 464 105.00 | | 464 105.00 | 464 105.00 |
CF Cash and cash equivalents | 1 596 691.00 | | 1 596 691.00 | 1 596 691.00 |
CH Prepaid expenses | 11 226.00 | | 11 226.00 | 11 226.00 |
CJ TOTAL (II) | 2 644 526.00 | | 2 644 526.00 | 2 644 526.00 |
CO Grand total (0 to V) | 53 370 169.00 | 14 167 791.00 | 39 202 379.00 | 53 370 169.00 |
CP Shares due in less than one year | 28 326.00 | | | 28 326.00 |
CW Deferred expenses or loan issuance costs | 675 235.00 | | 675 235.00 | 675 235.00 |
| |
| 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 | -5 837 615.00 | -3 987 200.00 | | -5 837 615.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 090 318.00 | -1 850 416.00 | | -1 090 318.00 |
DL TOTAL (I) | -6 890 933.00 | -5 800 615.00 | | -6 890 933.00 |
DQ Provisions for Expenses | 800 000.00 | 800 000.00 | | 800 000.00 |
DR TOTAL (IV) | 800 000.00 | 800 000.00 | | 800 000.00 |
DU Loans and Debts from Credit Institutions (3) | 18 798 840.00 | 20 859 114.00 | | 18 798 840.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 285 662.00 | 24 376 769.00 | | 25 285 662.00 |
DX Trade payables and related accounts | 839 400.00 | 920 118.00 | | 839 400.00 |
DY Tax and social security liabilities | 369 410.00 | 336 143.00 | | 369 410.00 |
EC TOTAL (IV) | 45 293 312.00 | 46 492 144.00 | | 45 293 312.00 |
EE Grand total (I to V) | 39 202 379.00 | 41 491 528.00 | | 39 202 379.00 |
EG Accrued income and payables due within one year | 9 032 169.00 | 7 695 553.00 | | 9 032 169.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 711 398.00 | | 5 711 398.00 | 5 711 398.00 |
FJ Net sales | 5 711 398.00 | | 5 711 398.00 | 5 711 398.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 74 270.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 5 785 669.00 | |
FW Other purchases and external expenses | | | 1 735 923.00 | |
FX Taxes, duties, and similar payments | | | 363 204.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 518 298.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 617 426.00 | |
GG - OPERATING RESULT (I - II) | | | 1 168 243.00 | |
GL Other interest and similar income | | | 166.00 | |
GP Total financial income (V) | | | 166.00 | |
GR Interest and similar expenses | | | 2 261 264.00 | |
GU Total financial expenses (VI) | | | 2 261 264.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 261 098.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 092 855.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 538.00 | | | 2 538.00 |
HD Total exceptional income (VII) | 2 538.00 | | | 2 538.00 |
HF Exceptional expenses on capital transactions | | -61 844.00 | | |
HH Total exceptional expenses (VIII) | | -61 844.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 538.00 | 61 844.00 | | 2 538.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 788 372.00 | 5 039 004.00 | | 5 788 372.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 878 690.00 | 6 889 419.00 | | 6 878 690.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 090 318.00 | -1 850 416.00 | | -1 090 318.00 |
| |
| 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 | 50 078 702.00 | | 1 299 169.00 | 50 078 702.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 1 327 463.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 327 463.00 | 1 299 169.00 | |
I4 DECREASES Grand Total | | 1 327 463.00 | 50 050 409.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 751 239.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 751 239.00 | | | 48 751 239.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 327 463.00 | | 1 299 169.00 | 1 327 463.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 728 112.00 | 2 439 679.00 | | 11 728 112.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 728 112.00 | 2 439 679.00 | | 11 728 112.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 800 000.00 | | | 800 000.00 |
7C Grand total | 800 000.00 | | | 800 000.00 |
| |
| 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 | 25 267 783.00 | 5 745 225.00 | 1 306 222.00 | 25 267 783.00 |
8B Suppliers and Related Accounts | 839 400.00 | 839 400.00 | | 839 400.00 |
UT Other financial assets | 1 299 169.00 | 28 326.00 | 1 270 843.00 | 1 299 169.00 |
UX Other trade receivables | 572 504.00 | 572 504.00 | | 572 504.00 |
VB VAT | 279 911.00 | 279 911.00 | | 279 911.00 |
VG Loans with a maturity of up to one year at origin | 183.00 | 183.00 | | 183.00 |
VH Loans with a maturity of more than one year at origin | 18 798 657.00 | 2 060 072.00 | 8 240 288.00 | 18 798 657.00 |
VI Group and Associates | 17 879.00 | 17 879.00 | | 17 879.00 |
VK Loans repaid during the year | 2 469 155.00 | | | 2 469 155.00 |
VN Other taxes, similar payments | 184 194.00 | 184 194.00 | | 184 194.00 |
VQ Other Taxes, Duties, and Similar Debts | 286 638.00 | 286 638.00 | | 286 638.00 |
VS Prepaid expenses | 11 226.00 | 11 226.00 | | 11 226.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 347 004.00 | 1 076 161.00 | 1 270 843.00 | 2 347 004.00 |
VW VAT | 82 772.00 | 82 772.00 | | 82 772.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 293 312.00 | 9 032 169.00 | 9 546 510.00 | 45 293 312.00 |
