| |
| 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 | 15 778 112.00 | 7 109 210.00 | 8 668 902.00 | 15 778 112.00 |
AT Other tangible assets | 16 262.00 | 9 016.00 | 7 246.00 | 16 262.00 |
AV Fixed assets in progress | 31 301.00 | | 31 301.00 | 31 301.00 |
BJ TOTAL (I) | 15 825 674.00 | 7 118 226.00 | 8 707 448.00 | 15 825 674.00 |
BV Advances and down payments on orders | 230.00 | | 230.00 | 230.00 |
BX Customers and related accounts | 567 562.00 | | 567 562.00 | 567 562.00 |
BZ Other receivables | 253 285.00 | | 253 285.00 | 253 285.00 |
CF Cash and cash equivalents | 1 882 512.00 | | 1 882 512.00 | 1 882 512.00 |
CH Prepaid expenses | 13 826.00 | | 13 826.00 | 13 826.00 |
CJ TOTAL (II) | 2 717 417.00 | | 2 717 417.00 | 2 717 417.00 |
CO Grand total (0 to V) | 18 568 608.00 | 7 118 226.00 | 11 450 382.00 | 18 568 608.00 |
CW Deferred expenses or loan issuance costs | 25 516.00 | | 25 516.00 | 25 516.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 96 000.00 | 96 000.00 | | 96 000.00 |
DD Legal reserve (1) | 9 600.00 | 9 600.00 | | 9 600.00 |
DH Retained earnings | 367.00 | -237 943.00 | | 367.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 489 147.00 | 1 355 310.00 | | 1 489 147.00 |
DK Regulated provisions | 4 819 334.00 | 5 389 295.00 | | 4 819 334.00 |
DL TOTAL (I) | 6 414 448.00 | 6 612 262.00 | | 6 414 448.00 |
DQ Provisions for Expenses | 374 208.00 | 371 420.00 | | 374 208.00 |
DR TOTAL (IV) | 374 208.00 | 371 420.00 | | 374 208.00 |
DU Loans and Debts from Credit Institutions (3) | 3 826 878.00 | 5 137 453.00 | | 3 826 878.00 |
DV Miscellaneous Loans and Financial Debts (4) | -279.00 | -279.00 | | -279.00 |
DX Trade payables and related accounts | 99 780.00 | 147 514.00 | | 99 780.00 |
DY Tax and social security liabilities | 735 347.00 | 224 775.00 | | 735 347.00 |
EC TOTAL (IV) | 4 661 726.00 | 5 509 464.00 | | 4 661 726.00 |
EE Grand total (I to V) | 11 450 382.00 | 12 493 145.00 | | 11 450 382.00 |
EI Including equity loans | -279.00 | | | -279.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 577 524.00 | | 2 577 524.00 | 2 577 524.00 |
FJ Net sales | 2 577 524.00 | | 2 577 524.00 | 2 577 524.00 |
FR Total operating income (I) | | | 2 577 524.00 | |
FW Other purchases and external expenses | | | 310 414.00 | |
FX Taxes, duties, and similar payments | | | 132 716.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 467 038.00 | |
GF Total Operating Expenses (II) | | | 910 167.00 | |
GG - OPERATING RESULT (I - II) | | | 1 667 357.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 788.00 | |
GR Interest and similar expenses | | | 40 817.00 | |
GU Total financial expenses (VI) | | | 43 605.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -43 605.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 623 752.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 569 961.00 | 612 776.00 | | 569 961.00 |
HD Total exceptional income (VII) | 569 961.00 | 612 776.00 | | 569 961.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 569 961.00 | 612 776.00 | | 569 961.00 |
HK Income tax | 704 566.00 | 273 143.00 | | 704 566.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 147 485.00 | 2 846 341.00 | | 3 147 485.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 658 337.00 | 1 491 031.00 | | 1 658 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 489 147.00 | 1 355 310.00 | | 1 489 147.00 |
| |
| 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 | 15 825 674.00 | | | 15 825 674.00 |
I4 DECREASES Grand Total | | | 15 825 674.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 825 674.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 825 674.00 | | | 15 825 674.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 674 216.00 | 444 010.00 | | 6 674 216.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 674 216.00 | 444 010.00 | | 6 674 216.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 389 295.00 | | 569 961.00 | 5 389 295.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 371 420.00 | 2 788.00 | | 371 420.00 |
7C Grand total | 5 760 715.00 | 2 788.00 | 569 961.00 | 5 760 715.00 |
| |
| 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 | -279.00 | | -279.00 | -279.00 |
8B Suppliers and Related Accounts | 99 780.00 | 99 780.00 | | 99 780.00 |
8E Income Taxes | 459 063.00 | 459 063.00 | | 459 063.00 |
UX Other trade receivables | 567 562.00 | 567 562.00 | | 567 562.00 |
VB VAT | 249 457.00 | 249 457.00 | | 249 457.00 |
VH Loans with a maturity of more than one year at origin | 3 826 878.00 | | 3 826 878.00 | 3 826 878.00 |
VN Other taxes, similar payments | 3 828.00 | 3 828.00 | | 3 828.00 |
VS Prepaid expenses | 13 828.00 | 13 828.00 | | 13 828.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 834 675.00 | 834 675.00 | | 834 675.00 |
VW VAT | 276 284.00 | 276 284.00 | | 276 284.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 661 726.00 | 835 127.00 | 3 826 599.00 | 4 661 726.00 |
