| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 307 078.00 | 107 726.00 | 199 352.00 | 307 078.00 |
AP Buildings | 3 263 778.00 | 1 092 823.00 | 2 170 955.00 | 3 263 778.00 |
AR Technical installations, industrial equipment and tools | 9 516 218.00 | 4 243 284.00 | 5 272 934.00 | 9 516 218.00 |
BJ TOTAL (I) | 13 087 074.00 | 5 443 832.00 | 7 643 242.00 | 13 087 074.00 |
BX Customers and related accounts | 249 378.00 | | 249 378.00 | 249 378.00 |
BZ Other receivables | 26 828.00 | | 26 828.00 | 26 828.00 |
CH Prepaid expenses | 100 970.00 | | 100 970.00 | 100 970.00 |
CJ TOTAL (II) | 377 177.00 | | 377 177.00 | 377 177.00 |
CO Grand total (0 to V) | 13 464 251.00 | 5 443 832.00 | 8 020 419.00 | 13 464 251.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 370 530.00 | | | 370 530.00 |
DD Legal reserve (1) | 37 053.00 | | | 37 053.00 |
DF Regulated reserves (1) | 97 837.00 | | | 97 837.00 |
DH Retained earnings | 322 887.00 | | | 322 887.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 317 314.00 | | | 317 314.00 |
DK Regulated provisions | 238 243.00 | | | 238 243.00 |
DL TOTAL (I) | 1 383 864.00 | | | 1 383 864.00 |
DQ Provisions for Expenses | 645 350.00 | | | 645 350.00 |
DR TOTAL (IV) | 645 350.00 | | | 645 350.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 846 185.00 | | | 5 846 185.00 |
DX Trade payables and related accounts | 139 441.00 | | | 139 441.00 |
DY Tax and social security liabilities | 5 578.00 | | | 5 578.00 |
EC TOTAL (IV) | 5 991 204.00 | | | 5 991 204.00 |
EE Grand total (I to V) | 8 020 419.00 | | | 8 020 419.00 |
EG Accrued income and payables due within one year | 1 039 703.00 | | | 1 039 703.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 742 949.00 | | 1 742 949.00 | 1 742 949.00 |
FJ Net sales | 1 742 949.00 | | 1 742 949.00 | 1 742 949.00 |
FQ Other income | | | 5 967.00 | |
FR Total operating income (I) | | | 1 748 916.00 | |
FW Other purchases and external expenses | | | 438 885.00 | |
FX Taxes, duties, and similar payments | | | 147 199.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 700 213.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 286 299.00 | |
GG - OPERATING RESULT (I - II) | | | 462 617.00 | |
GR Interest and similar expenses | | | 140 644.00 | |
GU Total financial expenses (VI) | | | 140 644.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -140 644.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 321 973.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 659.00 | | | 4 659.00 |
HH Total exceptional expenses (VIII) | 4 659.00 | | | 4 659.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 659.00 | | | -4 659.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 748 916.00 | | | 1 748 916.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 431 602.00 | | | 1 431 602.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 317 314.00 | | | 317 314.00 |
| |
| 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 | 13 087 074.00 | | | 13 087 074.00 |
I4 DECREASES Grand Total | | | 13 087 074.00 | |
IO DECREASES Total including other intangible assets | | | 307 078.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 779 996.00 | |
KD ACQUISITIONS Total including other intangible assets | 307 078.00 | | | 307 078.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 779 996.00 | | | 12 779 996.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 743 619.00 | 700 213.00 | | 4 743 619.00 |
PE DEPRECIATION Total including other intangible assets | 93 761.00 | 13 965.00 | | 93 761.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 649 858.00 | 686 248.00 | | 4 649 858.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 233 584.00 | 4 659.00 | | 233 584.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 632 696.00 | 12 654.00 | | 632 696.00 |
7C Grand total | 866 280.00 | 17 313.00 | | 866 280.00 |
UG - Financial | | 12 654.00 | | |
UJ - Exceptional | | 4 659.00 | | |
| |
| 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 | 4 951 501.00 | | | 4 951 501.00 |
8B Suppliers and Related Accounts | 139 441.00 | 139 441.00 | | 139 441.00 |
UX Other trade receivables | 249 378.00 | 249 378.00 | | 249 378.00 |
VB VAT | 26 828.00 | 26 828.00 | | 26 828.00 |
VI Group and Associates | 894 683.00 | 894 683.00 | | 894 683.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 578.00 | 5 578.00 | | 5 578.00 |
VS Prepaid expenses | 100 970.00 | 100 970.00 | | 100 970.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 377 177.00 | 377 177.00 | | 377 177.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 991 204.00 | 1 039 703.00 | | 5 991 204.00 |
