| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 68 612.00 | 35 266.00 | 33 346.00 | 68 612.00 |
AR Technical installations, industrial equipment and tools | 916 804.00 | 391 051.00 | 525 752.00 | 916 804.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 985 416.00 | 426 317.00 | 559 099.00 | 985 416.00 |
BX Customers and related accounts | 175 545.00 | | 175 545.00 | 175 545.00 |
BZ Other receivables | 281 771.00 | | 281 771.00 | 281 771.00 |
CF Cash and cash equivalents | 957 173.00 | | 957 173.00 | 957 173.00 |
CH Prepaid expenses | 835.00 | | 835.00 | 835.00 |
CJ TOTAL (II) | 1 415 324.00 | | 1 415 324.00 | 1 415 324.00 |
CO Grand total (0 to V) | 2 400 740.00 | 426 317.00 | 1 974 423.00 | 2 400 740.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 080.00 | 37 080.00 | | 37 080.00 |
DB Share, merger, contribution premiums, etc. | 2.00 | 2.00 | | 2.00 |
DD Legal reserve (1) | 3 708.00 | 3 708.00 | | 3 708.00 |
DH Retained earnings | 1 587 797.00 | 1 635 299.00 | | 1 587 797.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -72 962.00 | -47 502.00 | | -72 962.00 |
DK Regulated provisions | 66 673.00 | 59 668.00 | | 66 673.00 |
DL TOTAL (I) | 1 622 300.00 | 1 688 256.00 | | 1 622 300.00 |
DP Provisions for Risks | 142 384.00 | 135 604.00 | | 142 384.00 |
DR TOTAL (IV) | 142 384.00 | 135 604.00 | | 142 384.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 116 000.00 | | |
DX Trade payables and related accounts | 196 821.00 | 544 601.00 | | 196 821.00 |
DY Tax and social security liabilities | 12 918.00 | | | 12 918.00 |
EC TOTAL (IV) | 209 739.00 | 660 601.00 | | 209 739.00 |
EE Grand total (I to V) | 1 974 423.00 | 2 484 460.00 | | 1 974 423.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 502 914.00 | | 1 502 914.00 | 1 502 914.00 |
FJ Net sales | 1 502 914.00 | | 1 502 914.00 | 1 502 914.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 502 916.00 | |
FW Other purchases and external expenses | | | 1 407 129.00 | |
FX Taxes, duties, and similar payments | | | 122 892.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 41 717.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 571 739.00 | |
GG - OPERATING RESULT (I - II) | | | -68 824.00 | |
GK Income from other securities and fixed asset receivables | | | 640.00 | |
GL Other interest and similar income | | | 8 297.00 | |
GP Total financial income (V) | | | 8 937.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 780.00 | |
GU Total financial expenses (VI) | | | 6 780.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 157.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -66 667.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 711.00 | 67 018.00 | | 711.00 |
HD Total exceptional income (VII) | 711.00 | 67 018.00 | | 711.00 |
HG Exceptional depreciation and provisions | 7 006.00 | 11 019.00 | | 7 006.00 |
HH Total exceptional expenses (VIII) | 7 006.00 | 11 019.00 | | 7 006.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 295.00 | 55 999.00 | | -6 295.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 512 563.00 | 1 982 406.00 | | 1 512 563.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 585 525.00 | 2 029 908.00 | | 1 585 525.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -72 962.00 | -47 502.00 | | -72 962.00 |
| |
| 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 | 1 658 715.00 | | | 1 658 715.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 673 299.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 673 299.00 | | |
I4 DECREASES Grand Total | | 673 299.00 | 965 476.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 965 476.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 985 416.00 | | | 985 416.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 673 299.00 | | | 673 299.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 347 855.00 | 41 717.00 | | 347 855.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 347 855.00 | 41 717.00 | | 347 855.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 59 668.00 | 7 006.00 | | 59 668.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 135 604.00 | 6 780.00 | | 135 604.00 |
6E on fixed assets – tangible | 36 745.00 | | | 36 745.00 |
7B Total provisions for depreciation | 36 745.00 | | | 36 745.00 |
7C Grand total | 232 016.00 | 13 786.00 | | 232 016.00 |
UG - Financial | | 6 780.00 | | |
UJ - Exceptional | | 7 006.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 196 821.00 | 196 821.00 | | 196 821.00 |
UX Other trade receivables | 175 545.00 | 175 545.00 | | 175 545.00 |
VB VAT | 30 878.00 | 30 878.00 | | 30 878.00 |
VC Group and associates | 247 066.00 | 247 066.00 | | 247 066.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 918.00 | 12 918.00 | | 12 918.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 828.00 | 3 828.00 | | 3 828.00 |
VS Prepaid expenses | 835.00 | 835.00 | | 835.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 458 151.00 | 458 151.00 | | 458 151.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 209 739.00 | 209 739.00 | | 209 739.00 |
