| |
| 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 | 5 406 236.00 | 1 901 114.00 | 3 505 122.00 | 5 406 236.00 |
BJ TOTAL (I) | 5 406 236.00 | 1 901 114.00 | 3 505 122.00 | 5 406 236.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 58 509.00 | | 58 509.00 | 58 509.00 |
BZ Other receivables | 566 411.00 | | 566 411.00 | 566 411.00 |
CD Marketable securities | 271 844.00 | | 271 844.00 | 271 844.00 |
CF Cash and cash equivalents | 1 175 382.00 | | 1 175 382.00 | 1 175 382.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 072 145.00 | | 2 072 145.00 | 2 072 145.00 |
CO Grand total (0 to V) | 7 478 382.00 | 1 901 114.00 | 5 577 267.00 | 7 478 382.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | | -180 105.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 198 734.00 | 237 682.00 | | 198 734.00 |
DK Regulated provisions | 1 179 285.00 | 1 158 153.00 | | 1 179 285.00 |
DL TOTAL (I) | 1 389 019.00 | 1 225 730.00 | | 1 389 019.00 |
DU Loans and Debts from Credit Institutions (3) | 3 631 617.00 | 3 948 557.00 | | 3 631 617.00 |
DV Miscellaneous Loans and Financial Debts (4) | 467 313.00 | 460 508.00 | | 467 313.00 |
DX Trade payables and related accounts | 36 064.00 | 47 047.00 | | 36 064.00 |
DY Tax and social security liabilities | 53 255.00 | 17 148.00 | | 53 255.00 |
EC TOTAL (IV) | 4 188 249.00 | 4 473 259.00 | | 4 188 249.00 |
EE Grand total (I to V) | 5 577 267.00 | 5 698 989.00 | | 5 577 267.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 894 353.00 | | 894 353.00 | 894 353.00 |
FJ Net sales | 894 353.00 | | 894 353.00 | 894 353.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 894 354.00 | |
FW Other purchases and external expenses | | | 162 435.00 | |
FX Taxes, duties, and similar payments | | | 13 407.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 270 312.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 446 156.00 | |
GG - OPERATING RESULT (I - II) | | | 448 198.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 245.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 8 245.00 | |
GR Interest and similar expenses | | | 166 174.00 | |
GU Total financial expenses (VI) | | | 166 174.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -157 929.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 290 269.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 21 132.00 | 61 456.00 | | 21 132.00 |
HH Total exceptional expenses (VIII) | 21 132.00 | 61 456.00 | | 21 132.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 132.00 | -61 456.00 | | -21 132.00 |
HK Income tax | 70 403.00 | 17 148.00 | | 70 403.00 |
HL TOTAL REVENUE (I + III + V + VII) | 902 599.00 | 938 479.00 | | 902 599.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 703 865.00 | 700 798.00 | | 703 865.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 198 734.00 | 237 682.00 | | 198 734.00 |
| |
| 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 | 5 406 236.00 | | | 5 406 236.00 |
I4 DECREASES Grand Total | | | 5 406 236.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 406 236.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 406 236.00 | | | 5 406 236.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 630 803.00 | 270 312.00 | | 1 630 803.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 630 803.00 | 270 312.00 | | 1 630 803.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 158 153.00 | 21 132.00 | | 1 158 153.00 |
7C Grand total | 1 158 153.00 | 21 132.00 | | 1 158 153.00 |
UJ - Exceptional | | 21 132.00 | | |
| |
| 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 | 467 313.00 | 467 313.00 | | 467 313.00 |
8B Suppliers and Related Accounts | 36 064.00 | 36 064.00 | | 36 064.00 |
8E Income Taxes | 53 255.00 | 53 255.00 | | 53 255.00 |
UX Other trade receivables | 58 509.00 | 58 509.00 | | 58 509.00 |
VB VAT | 3 521.00 | 3 521.00 | | 3 521.00 |
VC Group and associates | 557 890.00 | 557 890.00 | | 557 890.00 |
VH Loans with a maturity of more than one year at origin | 3 631 617.00 | 333 535.00 | 1 505 719.00 | 3 631 617.00 |
VK Loans repaid during the year | 316 940.00 | | | 316 940.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 000.00 | 5 000.00 | | 5 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 624 919.00 | 624 919.00 | | 624 919.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 188 249.00 | 890 167.00 | 1 505 719.00 | 4 188 249.00 |
