| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 695 250.00 | 234 727.00 | 460 522.00 | 695 250.00 |
AR Technical installations, industrial equipment and tools | 16 860 564.00 | 5 772 754.00 | 11 087 810.00 | 16 860 564.00 |
BH Other financial assets | 627 000.00 | | 627 000.00 | 627 000.00 |
BJ TOTAL (I) | 18 182 814.00 | 6 007 481.00 | 12 175 333.00 | 18 182 814.00 |
BV Advances and down payments on orders | 44 200.00 | | 44 200.00 | 44 200.00 |
BX Customers and related accounts | 499 248.00 | | 499 248.00 | 499 248.00 |
BZ Other receivables | 53 843.00 | | 53 843.00 | 53 843.00 |
CF Cash and cash equivalents | 431 063.00 | | 431 063.00 | 431 063.00 |
CH Prepaid expenses | 241 309.00 | | 241 309.00 | 241 309.00 |
CJ TOTAL (II) | 1 269 665.00 | | 1 269 665.00 | 1 269 665.00 |
CO Grand total (0 to V) | 19 452 480.00 | 6 007 481.00 | 13 444 998.00 | 19 452 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 937 000.00 | 937 000.00 | | 937 000.00 |
DH Retained earnings | -3 870 705.00 | -3 277 025.00 | | -3 870 705.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -463 945.00 | -593 680.00 | | -463 945.00 |
DK Regulated provisions | 3 759 534.00 | 3 598 351.00 | | 3 759 534.00 |
DL TOTAL (I) | 361 883.00 | 664 645.00 | | 361 883.00 |
DQ Provisions for Expenses | 200 000.00 | 200 000.00 | | 200 000.00 |
DR TOTAL (IV) | 200 000.00 | 200 000.00 | | 200 000.00 |
DU Loans and Debts from Credit Institutions (3) | 8 965 622.00 | 9 862 197.00 | | 8 965 622.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 541 561.00 | 3 541 561.00 | | 3 541 561.00 |
DX Trade payables and related accounts | 357 497.00 | 219 510.00 | | 357 497.00 |
DY Tax and social security liabilities | 18 434.00 | | | 18 434.00 |
EC TOTAL (IV) | 12 883 115.00 | 13 623 267.00 | | 12 883 115.00 |
EE Grand total (I to V) | 13 444 998.00 | 14 487 913.00 | | 13 444 998.00 |
EG Accrued income and payables due within one year | 1 272 590.00 | 4 657 751.00 | | 1 272 590.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 826 543.00 | | 1 826 543.00 | 1 826 543.00 |
FJ Net sales | 1 826 543.00 | | 1 826 543.00 | 1 826 543.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 826 545.00 | |
FW Other purchases and external expenses | | | 305 854.00 | |
FX Taxes, duties, and similar payments | | | 116 163.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 170 530.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 592 549.00 | |
GG - OPERATING RESULT (I - II) | | | 233 995.00 | |
GR Interest and similar expenses | | | 536 757.00 | |
GU Total financial expenses (VI) | | | 536 757.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -536 757.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -302 761.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 161 184.00 | 386 270.00 | | 161 184.00 |
HH Total exceptional expenses (VIII) | 161 184.00 | 386 270.00 | | 161 184.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -161 184.00 | -386 270.00 | | -161 184.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 826 545.00 | 1 878 659.00 | | 1 826 545.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 290 490.00 | 2 472 340.00 | | 2 290 490.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -463 945.00 | -593 680.00 | | -463 945.00 |
| |
| 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 | 18 200 815.00 | | | 18 200 815.00 |
I3 DECREASES Total Financial Fixed Assets | | 18 000.00 | 627 000.00 | |
I4 DECREASES Grand Total | | 18 000.00 | 18 182 815.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 555 815.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 555 815.00 | | | 17 555 815.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 645 000.00 | | | 645 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 836 951.00 | 1 170 530.00 | | 4 836 951.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 836 951.00 | 1 170 530.00 | | 4 836 951.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 598 351.00 | 161 184.00 | | 3 598 351.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 200 000.00 | | | 200 000.00 |
7C Grand total | 3 798 351.00 | 161 184.00 | | 3 798 351.00 |
UJ - Exceptional | | 161 184.00 | | |
| |
| 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 | 3 541 561.00 | | | 3 541 561.00 |
8B Suppliers and Related Accounts | 357 497.00 | 357 497.00 | | 357 497.00 |
UT Other financial assets | 627 000.00 | | 627 000.00 | 627 000.00 |
UX Other trade receivables | 499 249.00 | 499 249.00 | | 499 249.00 |
VB VAT | 53 843.00 | 53 843.00 | | 53 843.00 |
VG Loans with a maturity of up to one year at origin | 107.00 | 107.00 | | 107.00 |
VH Loans with a maturity of more than one year at origin | 8 965 516.00 | 896 552.00 | 3 586 208.00 | 8 965 516.00 |
VK Loans repaid during the year | 896 552.00 | | | 896 552.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 014.00 | 17 014.00 | | 17 014.00 |
VS Prepaid expenses | 241 310.00 | 241 310.00 | | 241 310.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 421 402.00 | 794 402.00 | 627 000.00 | 1 421 402.00 |
VW VAT | 1 420.00 | 1 420.00 | | 1 420.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 883 115.00 | 1 272 590.00 | 3 586 208.00 | 12 883 115.00 |
