| |
| 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 | 14 841 605.00 | | 14 841 605.00 | 14 841 605.00 |
AV Fixed assets in progress | 57 845.00 | | 57 845.00 | 57 845.00 |
BJ TOTAL (I) | 14 899 450.00 | | 14 899 450.00 | 14 899 450.00 |
BX Customers and related accounts | 529 476.00 | | 529 476.00 | 529 476.00 |
BZ Other receivables | 2 484 930.00 | | 2 484 930.00 | 2 484 930.00 |
CH Prepaid expenses | 510.00 | | 510.00 | 510.00 |
CJ TOTAL (II) | 3 014 916.00 | | 3 014 916.00 | 3 014 916.00 |
CO Grand total (0 to V) | 17 914 365.00 | | 17 914 365.00 | 17 914 365.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 1 275.00 | | | 1 275.00 |
DH Retained earnings | 1 726.00 | -17 492.00 | | 1 726.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 246 674.00 | 42 994.00 | | 246 674.00 |
DJ Investment subsidies | 3 083 186.00 | 2 502 307.00 | | 3 083 186.00 |
DL TOTAL (I) | 3 832 862.00 | 3 027 808.00 | | 3 832 862.00 |
DQ Provisions for Expenses | 2 845 427.00 | 2 079 764.00 | | 2 845 427.00 |
DR TOTAL (IV) | 2 845 427.00 | 2 079 764.00 | | 2 845 427.00 |
DU Loans and Debts from Credit Institutions (3) | 20 474.00 | 13 377.00 | | 20 474.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 864 159.00 | 10 544 446.00 | | 9 864 159.00 |
DW Advances and down payments received on current orders | 3 394.00 | 3 392.00 | | 3 394.00 |
DX Trade payables and related accounts | 542 436.00 | 819 325.00 | | 542 436.00 |
DY Tax and social security liabilities | 246 295.00 | 99 246.00 | | 246 295.00 |
DZ Fixed asset liabilities and related accounts | 69 414.00 | 6 552.00 | | 69 414.00 |
EA Other liabilities | 267 118.00 | 256 176.00 | | 267 118.00 |
EB Prepaid income (2) | 222 787.00 | 238 513.00 | | 222 787.00 |
EC TOTAL (IV) | 11 236 077.00 | 11 981 027.00 | | 11 236 077.00 |
EE Grand total (I to V) | 17 914 365.00 | 17 088 600.00 | | 17 914 365.00 |
EI Including equity loans | 1.00 | | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 124 488.00 | | 2 124 488.00 | 2 124 488.00 |
FJ Net sales | 2 124 488.00 | | 2 124 488.00 | 2 124 488.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 28 393.00 | |
FR Total operating income (I) | | | 2 152 881.00 | |
FU Purchases of raw materials and other supplies | | | 1 141 746.00 | |
FW Other purchases and external expenses | | | 476 323.00 | |
FX Taxes, duties, and similar payments | | | 44 814.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 110 033.00 | |
GE Other Expenses | | | 36 270.00 | |
GF Total Operating Expenses (II) | | | 1 809 187.00 | |
GG - OPERATING RESULT (I - II) | | | 343 694.00 | |
GK Income from other securities and fixed asset receivables | | | 1 064 610.00 | |
GP Total financial income (V) | | | 1 064 610.00 | |
GQ Financial allocations to depreciation and provisions | | | 684 022.00 | |
GR Interest and similar expenses | | | 366 238.00 | |
GU Total financial expenses (VI) | | | 1 050 261.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 349.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 358 043.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | 2.00 | | 2.00 |
HD Total exceptional income (VII) | 2.00 | 2.00 | | 2.00 |
HE Exceptional expenses on management operations | 14.00 | 1.00 | | 14.00 |
HH Total exceptional expenses (VIII) | 14.00 | 1.00 | | 14.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12.00 | 1.00 | | -12.00 |
HJ Employee participation in company results | 39 760.00 | | | 39 760.00 |
HK Income tax | 71 596.00 | | | 71 596.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 217 492.00 | 3 168 926.00 | | 3 217 492.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 970 818.00 | 3 125 932.00 | | 2 970 818.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 246 674.00 | 42 994.00 | | 246 674.00 |
| |
| 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 | 14 841 605.00 | | 178 042.00 | 14 841 605.00 |
I4 DECREASES Grand Total | 120 197.00 | | 14 899 450.00 | 120 197.00 |
IY DECREASES Total Tangible Fixed Assets | 120 197.00 | | 14 899 450.00 | 120 197.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 841 605.00 | | 178 042.00 | 14 841 605.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 57 845.00 | | | 57 845.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5F Provisions for renewal of Fixed assets | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 079 764.00 | 794 055.00 | 28 393.00 | 2 079 764.00 |
7C Grand total | 2 079 764.00 | 794 055.00 | 28 393.00 | 2 079 764.00 |
UE of which provisions and reversals: - Operating | | 110 033.00 | 28 393.00 | |
UG - Financial | | 684 022.00 | | |
| |
| 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 | 9 864 159.00 | 761 302.00 | 2 697 143.00 | 9 864 159.00 |
8B Suppliers and Related Accounts | 542 436.00 | 542 436.00 | | 542 436.00 |
8C Staff and Related Accounts | 39 760.00 | 39 760.00 | | 39 760.00 |
8E Income Taxes | 71 596.00 | 71 596.00 | | 71 596.00 |
8J Fixed Asset Liabilities and Related Accounts | 69 414.00 | 69 414.00 | | 69 414.00 |
8K Other liabilities (including liabilities related to repo transactions) | 267 118.00 | 267 118.00 | | 267 118.00 |
8L Deferred income | 222 787.00 | 15 366.00 | 61 464.00 | 222 787.00 |
UX Other trade receivables | 529 476.00 | 529 476.00 | | 529 476.00 |
VB VAT | 86 510.00 | 86 510.00 | | 86 510.00 |
VC Group and associates | 1 817 541.00 | 1 817 541.00 | | 1 817 541.00 |
VH Loans with a maturity of more than one year at origin | 20 474.00 | 20 474.00 | | 20 474.00 |
VK Loans repaid during the year | 674 286.00 | | | 674 286.00 |
VP Miscellaneous | 580 879.00 | 580 879.00 | | 580 879.00 |
VQ Other Taxes, Duties, and Similar Debts | 106 215.00 | 106 215.00 | | 106 215.00 |
VS Prepaid expenses | 510.00 | 510.00 | | 510.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 014 915.00 | 3 014 915.00 | | 3 014 915.00 |
VW VAT | 28 724.00 | 28 724.00 | | 28 724.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 232 683.00 | 1 922 405.00 | 2 758 607.00 | 11 232 683.00 |
