| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 638 714.00 | 80 248.00 | 558 467.00 | 638 714.00 |
AP Buildings | 1 639 187.00 | 205 674.00 | 1 433 513.00 | 1 639 187.00 |
AR Technical installations, industrial equipment and tools | 6 489 659.00 | 1 117 055.00 | 5 372 604.00 | 6 489 659.00 |
BJ TOTAL (I) | 8 767 560.00 | 1 402 977.00 | 7 364 583.00 | 8 767 560.00 |
BX Customers and related accounts | 231 928.00 | | 231 928.00 | 231 928.00 |
BZ Other receivables | 22 833.00 | | 22 833.00 | 22 833.00 |
CH Prepaid expenses | 22 230.00 | | 22 230.00 | 22 230.00 |
CJ TOTAL (II) | 276 992.00 | | 276 992.00 | 276 992.00 |
CO Grand total (0 to V) | 9 044 552.00 | 1 402 977.00 | 7 641 575.00 | 9 044 552.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | | | 3 700.00 |
DH Retained earnings | 468.00 | | | 468.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 385 823.00 | | | 385 823.00 |
DK Regulated provisions | 1 092 212.00 | | | 1 092 212.00 |
DL TOTAL (I) | 1 519 203.00 | | | 1 519 203.00 |
DQ Provisions for Expenses | 432 973.00 | | | 432 973.00 |
DR TOTAL (IV) | 432 973.00 | | | 432 973.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 562 422.00 | | | 5 562 422.00 |
DX Trade payables and related accounts | 100 502.00 | | | 100 502.00 |
DY Tax and social security liabilities | 1 996.00 | | | 1 996.00 |
DZ Fixed asset liabilities and related accounts | 24 480.00 | | | 24 480.00 |
EC TOTAL (IV) | 5 689 399.00 | | | 5 689 399.00 |
EE Grand total (I to V) | 7 641 575.00 | | | 7 641 575.00 |
EG Accrued income and payables due within one year | 1 015 316.00 | | | 1 015 316.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 692 041.00 | | 1 692 041.00 | 1 692 041.00 |
FJ Net sales | 1 692 041.00 | | 1 692 041.00 | 1 692 041.00 |
FQ Other income | | | 17 058.00 | |
FR Total operating income (I) | | | 1 709 099.00 | |
FW Other purchases and external expenses | | | 279 703.00 | |
FX Taxes, duties, and similar payments | | | 95 275.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 434 952.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 809 933.00 | |
GG - OPERATING RESULT (I - II) | | | 899 166.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 244.00 | |
GP Total financial income (V) | | | 244.00 | |
GR Interest and similar expenses | | | 127 408.00 | |
GU Total financial expenses (VI) | | | 127 408.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -127 164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 772 002.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 234 578.00 | | | 234 578.00 |
HH Total exceptional expenses (VIII) | 234 578.00 | | | 234 578.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -234 578.00 | | | -234 578.00 |
HK Income tax | 151 601.00 | | | 151 601.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 709 343.00 | | | 1 709 343.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 323 520.00 | | | 1 323 520.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 385 823.00 | | | 385 823.00 |
| |
| 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 | 8 747 160.00 | | 20 400.00 | 8 747 160.00 |
I4 DECREASES Grand Total | | | 8 767 560.00 | |
IO DECREASES Total including other intangible assets | | | 638 714.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 128 846.00 | |
KD ACQUISITIONS Total including other intangible assets | 618 314.00 | | 20 400.00 | 618 314.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 128 846.00 | | | 8 128 846.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 968 025.00 | 434 952.00 | | 968 025.00 |
PE DEPRECIATION Total including other intangible assets | 55 470.00 | 24 777.00 | | 55 470.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 912 555.00 | 410 175.00 | | 912 555.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 857 633.00 | 234 578.00 | | 857 633.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 424 483.00 | 8 490.00 | | 424 483.00 |
7C Grand total | 1 282 116.00 | 243 068.00 | | 1 282 116.00 |
UG - Financial | | 8 490.00 | | |
UJ - Exceptional | | 234 578.00 | | |
| |
| 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 | 4 825 685.00 | 151 601.00 | | 4 825 685.00 |
8B Suppliers and Related Accounts | 100 502.00 | 100 502.00 | | 100 502.00 |
8J Fixed Asset Liabilities and Related Accounts | 24 480.00 | 24 480.00 | | 24 480.00 |
UX Other trade receivables | 231 928.00 | 231 928.00 | | 231 928.00 |
VB VAT | 22 833.00 | 22 833.00 | | 22 833.00 |
VI Group and Associates | 736 737.00 | 736 737.00 | | 736 737.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 996.00 | 1 996.00 | | 1 996.00 |
VS Prepaid expenses | 22 230.00 | 22 230.00 | | 22 230.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 276 992.00 | 276 992.00 | | 276 992.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 689 399.00 | 1 015 316.00 | | 5 689 399.00 |
