| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 172 026.00 | 87 488.00 | 84 538.00 | 172 026.00 |
AR Technical installations, industrial equipment and tools | 13 626 679.00 | 6 927 721.00 | 6 698 958.00 | 13 626 679.00 |
BH Other financial assets | 608 963.00 | | 608 963.00 | 608 963.00 |
BJ TOTAL (I) | 14 407 668.00 | 7 015 209.00 | 7 392 459.00 | 14 407 668.00 |
BX Customers and related accounts | 260 545.00 | | 260 545.00 | 260 545.00 |
BZ Other receivables | 29 551.00 | | 29 551.00 | 29 551.00 |
CF Cash and cash equivalents | 230 510.00 | | 230 510.00 | 230 510.00 |
CJ TOTAL (II) | 520 606.00 | | 520 606.00 | 520 606.00 |
CO Grand total (0 to V) | 14 928 274.00 | 7 015 209.00 | 7 913 065.00 | 14 928 274.00 |
| |
| 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 |
DB Share, merger, contribution premiums, etc. | 1 800.00 | 1 800.00 | | 1 800.00 |
DH Retained earnings | -4 567 281.00 | -5 288 795.00 | | -4 567 281.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 679 082.00 | 721 515.00 | | 679 082.00 |
DK Regulated provisions | 4 807 400.00 | 5 137 796.00 | | 4 807 400.00 |
DL TOTAL (I) | 958 002.00 | 609 315.00 | | 958 002.00 |
DP Provisions for Risks | 76 915.00 | 73 253.00 | | 76 915.00 |
DR TOTAL (IV) | 76 915.00 | 73 253.00 | | 76 915.00 |
DU Loans and Debts from Credit Institutions (3) | 3 287 602.00 | 4 375 394.00 | | 3 287 602.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 450 799.00 | 3 354 618.00 | | 3 450 799.00 |
DX Trade payables and related accounts | 118 719.00 | 100 706.00 | | 118 719.00 |
DY Tax and social security liabilities | 21 029.00 | 7 454.00 | | 21 029.00 |
EC TOTAL (IV) | 6 878 148.00 | 7 838 172.00 | | 6 878 148.00 |
EE Grand total (I to V) | 7 913 065.00 | 8 520 739.00 | | 7 913 065.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 935 578.00 | | 1 935 578.00 | 1 935 578.00 |
FJ Net sales | 1 935 578.00 | | 1 935 578.00 | 1 935 578.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 935 578.00 | |
FW Other purchases and external expenses | | | 588 596.00 | |
FX Taxes, duties, and similar payments | | | 125 330.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 521 838.00 | |
GE Other Expenses | | | 8 366.00 | |
GF Total Operating Expenses (II) | | | 1 244 130.00 | |
GG - OPERATING RESULT (I - II) | | | 691 448.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 663.00 | |
GR Interest and similar expenses | | | 338 915.00 | |
GU Total financial expenses (VI) | | | 342 577.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -342 577.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 348 871.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 355 220.00 | 355 220.00 | | 355 220.00 |
HD Total exceptional income (VII) | 355 220.00 | 355 220.00 | | 355 220.00 |
HE Exceptional expenses on management operations | 184.00 | | | 184.00 |
HG Exceptional depreciation and provisions | 24 825.00 | 34 163.00 | | 24 825.00 |
HH Total exceptional expenses (VIII) | 25 009.00 | 34 163.00 | | 25 009.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 330 211.00 | 321 057.00 | | 330 211.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 290 798.00 | 2 208 010.00 | | 2 290 798.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 611 716.00 | 1 486 496.00 | | 1 611 716.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 679 082.00 | 721 515.00 | | 679 082.00 |
| |
| 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 | 14 376 582.00 | | 31 086.00 | 14 376 582.00 |
I3 DECREASES Total Financial Fixed Assets | | | 608 963.00 | |
I4 DECREASES Grand Total | | | 14 407 658.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 798 705.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 767 619.00 | | 31 086.00 | 13 767 619.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 608 963.00 | | | 608 963.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 409 775.00 | 521 836.00 | | 6 409 775.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 409 775.00 | 521 838.00 | | 6 409 775.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 137 796.00 | 24 825.00 | 355 220.00 | 5 137 796.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 73 253.00 | 3 663.00 | | 73 253.00 |
6E on fixed assets – tangible | 83 597.00 | | | 83 597.00 |
7B Total provisions for depreciation | 83 597.00 | | | 83 597.00 |
7C Grand total | 5 294 645.00 | 28 488.00 | 355 220.00 | 5 294 645.00 |
UG - Financial | | 3 663.00 | | |
UJ - Exceptional | | 24 825.00 | 355 220.00 | |
| |
| 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 | 3 450 799.00 | 74 375.00 | 3 376 423.00 | 3 450 799.00 |
8B Suppliers and Related Accounts | 118 719.00 | 118 719.00 | | 118 719.00 |
UT Other financial assets | 608 963.00 | 608 963.00 | | 608 963.00 |
UX Other trade receivables | 260 545.00 | 260 545.00 | | 260 545.00 |
VB VAT | 24 601.00 | 24 601.00 | | 24 601.00 |
VH Loans with a maturity of more than one year at origin | 3 287 602.00 | 1 161 668.00 | 2 125 934.00 | 3 287 602.00 |
VQ Other Taxes, Duties, and Similar Debts | 21 029.00 | 21 029.00 | | 21 029.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 951.00 | 4 951.00 | | 4 951.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 899 059.00 | 899 059.00 | | 899 059.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 878 148.00 | 1 375 792.00 | 5 502 357.00 | 6 878 148.00 |
