| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 843 996.00 | 701 311.00 | 142 685.00 | 843 996.00 |
AR Technical installations, industrial equipment and tools | 13 197 318.00 | 10 958 421.00 | 2 238 896.00 | 13 197 318.00 |
BJ TOTAL (I) | 14 041 329.00 | 11 659 732.00 | 2 381 597.00 | 14 041 329.00 |
BX Customers and related accounts | 232 726.00 | | 232 726.00 | 232 726.00 |
BZ Other receivables | 41 446.00 | | 41 446.00 | 41 446.00 |
CF Cash and cash equivalents | 194 049.00 | | 194 049.00 | 194 049.00 |
CH Prepaid expenses | 62 664.00 | | 62 664.00 | 62 664.00 |
CJ TOTAL (II) | 530 886.00 | | 530 886.00 | 530 886.00 |
CO Grand total (0 to V) | 14 572 215.00 | 11 659 732.00 | 2 912 483.00 | 14 572 215.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 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 |
DF Regulated reserves (1) | 161.00 | 161.00 | | 161.00 |
DH Retained earnings | -4 640 688.00 | -5 525 693.00 | | -4 640 688.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 937 532.00 | 885 005.00 | | 937 532.00 |
DK Regulated provisions | 2 328 383.00 | 3 246 987.00 | | 2 328 383.00 |
DL TOTAL (I) | -1 337 612.00 | -1 356 540.00 | | -1 337 612.00 |
DQ Provisions for Expenses | 180 000.00 | 180 000.00 | | 180 000.00 |
DR TOTAL (IV) | 180 000.00 | 180 000.00 | | 180 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 973 449.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 4 024 443.00 | 3 856 907.00 | | 4 024 443.00 |
DX Trade payables and related accounts | 26 921.00 | 138 767.00 | | 26 921.00 |
DY Tax and social security liabilities | 18 731.00 | 12 148.00 | | 18 731.00 |
EC TOTAL (IV) | 4 070 095.00 | 4 981 271.00 | | 4 070 095.00 |
EE Grand total (I to V) | 2 912 483.00 | 3 804 731.00 | | 2 912 483.00 |
EG Accrued income and payables due within one year | 1 601 281.00 | 2 575 140.00 | | 1 601 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 592 213.00 | | 1 592 213.00 | 1 592 213.00 |
FJ Net sales | 1 592 213.00 | | 1 592 213.00 | 1 592 213.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 1 592 217.00 | |
FW Other purchases and external expenses | | | 417 704.00 | |
FX Taxes, duties, and similar payments | | | 155 393.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 936 931.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 510 032.00 | |
GG - OPERATING RESULT (I - II) | | | 82 185.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 59 937.00 | |
GU Total financial expenses (VI) | | | 59 937.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -59 937.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 12 858.00 | | |
HC Reversals of provisions and transfers of expenses | 918 604.00 | 918 604.00 | | 918 604.00 |
HD Total exceptional income (VII) | 918 604.00 | 931 462.00 | | 918 604.00 |
HF Exceptional expenses on capital transactions | 3 321.00 | | | 3 321.00 |
HH Total exceptional expenses (VIII) | 3 321.00 | | | 3 321.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 915 283.00 | 931 462.00 | | 915 283.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 510 821.00 | 2 518 640.00 | | 2 510 821.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 573 289.00 | 1 633 634.00 | | 1 573 289.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 937 532.00 | 885 005.00 | | 937 532.00 |
| |
| 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 | 14 040 143.00 | | 9 645.00 | 14 040 143.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | 8 460.00 | 14 041 329.00 | |
IY DECREASES Total Tangible Fixed Assets | | 8 460.00 | 14 041 314.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 040 128.00 | | 9 645.00 | 14 040 128.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 727 940.00 | 936 931.00 | 5 139.00 | 10 727 940.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 727 940.00 | 936 931.00 | 5 139.00 | 10 727 940.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 246 987.00 | | 918 604.00 | 3 246 987.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 180 000.00 | | | 180 000.00 |
7C Grand total | 3 426 987.00 | | 918 604.00 | 3 426 987.00 |
UJ - Exceptional | | | 918 604.00 | |
| |
| 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 | 1 555 629.00 | 1 555 629.00 | | 1 555 629.00 |
8B Suppliers and Related Accounts | 26 921.00 | 26 921.00 | | 26 921.00 |
UX Other trade receivables | 232 726.00 | 232 726.00 | | 232 726.00 |
VB VAT | 41 446.00 | 41 446.00 | | 41 446.00 |
VI Group and Associates | 2 468 814.00 | | 2 468 814.00 | 2 468 814.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 731.00 | 18 731.00 | | 18 731.00 |
VS Prepaid expenses | 62 664.00 | 62 664.00 | | 62 664.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 336 837.00 | 336 837.00 | | 336 837.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 070 095.00 | 1 601 281.00 | 2 468 814.00 | 4 070 095.00 |
