| |
| 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 | 18 811 480.00 | 3 861 971.00 | 14 949 508.00 | 18 811 480.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 18 811 480.00 | 3 861 971.00 | 14 949 508.00 | 18 811 480.00 |
BX Customers and related accounts | 510 178.00 | | 510 178.00 | 510 178.00 |
BZ Other receivables | 10 879.00 | | 10 879.00 | 10 879.00 |
CF Cash and cash equivalents | 401 090.00 | | 401 090.00 | 401 090.00 |
CH Prepaid expenses | 155 619.00 | | 155 619.00 | 155 619.00 |
CJ TOTAL (II) | 1 077 766.00 | | 1 077 766.00 | 1 077 766.00 |
CO Grand total (0 to V) | 19 889 246.00 | 3 861 971.00 | 16 027 275.00 | 19 889 246.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -945 513.00 | -586 613.00 | | -945 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -79 866.00 | -358 899.00 | | -79 866.00 |
DK Regulated provisions | 3 349 990.00 | 2 957 315.00 | | 3 349 990.00 |
DL TOTAL (I) | 2 368 610.00 | 2 055 802.00 | | 2 368 610.00 |
DP Provisions for Risks | 218 982.00 | 211 577.00 | | 218 982.00 |
DR TOTAL (IV) | 218 982.00 | 211 577.00 | | 218 982.00 |
DU Loans and Debts from Credit Institutions (3) | 9 525 786.00 | 11 388 499.00 | | 9 525 786.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 661 013.00 | 3 576 565.00 | | 3 661 013.00 |
DX Trade payables and related accounts | 251 010.00 | 153 424.00 | | 251 010.00 |
DY Tax and social security liabilities | 1 872.00 | | | 1 872.00 |
EC TOTAL (IV) | 13 439 682.00 | 15 118 488.00 | | 13 439 682.00 |
EE Grand total (I to V) | 16 027 275.00 | 17 385 868.00 | | 16 027 275.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 191 725.00 | | 2 191 725.00 | 2 191 725.00 |
FJ Net sales | 2 191 725.00 | | 2 191 725.00 | 2 191 725.00 |
FR Total operating income (I) | | | 2 191 726.00 | |
FW Other purchases and external expenses | | | 469 234.00 | |
FX Taxes, duties, and similar payments | | | 144 606.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 758 668.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 372 509.00 | |
GG - OPERATING RESULT (I - II) | | | 819 217.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 505 005.00 | |
GU Total financial expenses (VI) | | | 505 005.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -505 005.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 314 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 403.00 | 1 686.00 | | 1 403.00 |
HG Exceptional depreciation and provisions | 392 674.00 | 506 966.00 | | 392 674.00 |
HH Total exceptional expenses (VIII) | 394 077.00 | 508 652.00 | | 394 077.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -394 077.00 | -508 652.00 | | -394 077.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 191 726.00 | 2 040 322.00 | | 2 191 726.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 271 592.00 | 2 399 222.00 | | 2 271 592.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -79 866.00 | -358 899.00 | | -79 866.00 |
| |
| 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 | 19 601 231.00 | | | 19 601 231.00 |
I3 DECREASES Total Financial Fixed Assets | 789 751.00 | | | 789 751.00 |
I4 DECREASES Grand Total | 789 751.00 | | 18 811 480.00 | 789 751.00 |
IY DECREASES Total Tangible Fixed Assets | | | 18 811 480.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 811 480.00 | | | 18 811 480.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 789 751.00 | | | 789 751.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 103 302.00 | 758 668.00 | | 3 103 302.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 103 302.00 | 758 668.00 | | 3 103 302.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 957 315.00 | 392 674.00 | | 2 957 315.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 211 577.00 | 7 405.00 | | 211 577.00 |
7C Grand total | 3 168 892.00 | 400 079.00 | | 3 168 892.00 |
UG - Financial | | 7 405.00 | | |
UJ - Exceptional | | 392 674.00 | | |
| |
| 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 | 3 661 013.00 | | | 3 661 013.00 |
8B Suppliers and Related Accounts | 251 010.00 | 251 010.00 | | 251 010.00 |
UX Other trade receivables | 510 178.00 | | | 510 178.00 |
VB VAT | 10 879.00 | | | 10 879.00 |
VH Loans with a maturity of more than one year at origin | 9 525 786.00 | 1 142 929.00 | 4 191 428.00 | 9 525 786.00 |
VK Loans repaid during the year | 1 847 857.00 | | | 1 847 857.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 872.00 | 1 872.00 | | 1 872.00 |
VS Prepaid expenses | 155 619.00 | | | 155 619.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 676 676.00 | 676 676.00 | | 676 676.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 439 682.00 | 1 395 811.00 | 4 191 428.00 | 13 439 682.00 |
