| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 51 578.00 | 15 456.00 | 36 122.00 | 51 578.00 |
AR Technical installations, industrial equipment and tools | 15 699 552.00 | 3 787 924.00 | 11 911 628.00 | 15 699 552.00 |
BH Other financial assets | 796 088.00 | | 796 088.00 | 796 088.00 |
BJ TOTAL (I) | 16 547 218.00 | 3 803 380.00 | 12 743 838.00 | 16 547 218.00 |
BX Customers and related accounts | 295 530.00 | | 295 530.00 | 295 530.00 |
BZ Other receivables | 17 779.00 | | 17 779.00 | 17 779.00 |
CF Cash and cash equivalents | 226 147.00 | | 226 147.00 | 226 147.00 |
CH Prepaid expenses | 1 692.00 | | 1 692.00 | 1 692.00 |
CJ TOTAL (II) | 541 148.00 | | 541 148.00 | 541 148.00 |
CO Grand total (0 to V) | 17 088 366.00 | 3 803 380.00 | 13 284 985.00 | 17 088 366.00 |
CP Shares due in less than one year | 796 088.00 | | | 796 088.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -1 478 160.00 | -1 545 120.00 | | -1 478 160.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 286 274.00 | 66 960.00 | | 286 274.00 |
DK Regulated provisions | 3 001 542.00 | 2 759 212.00 | | 3 001 542.00 |
DL TOTAL (I) | 1 810 656.00 | 1 282 052.00 | | 1 810 656.00 |
DQ Provisions for Expenses | 362 498.00 | 353 383.00 | | 362 498.00 |
DR TOTAL (IV) | 362 498.00 | 353 383.00 | | 362 498.00 |
DU Loans and Debts from Credit Institutions (3) | 7 596 076.00 | 8 281 810.00 | | 7 596 076.00 |
DV Miscellaneous Loans and Financial Debts (4) | 173 039.00 | 181 052.00 | | 173 039.00 |
DX Trade payables and related accounts | 41 022.00 | 27 935.00 | | 41 022.00 |
DY Tax and social security liabilities | 1 195.00 | 2 182.00 | | 1 195.00 |
EA Other liabilities | 3 300 500.00 | 3 500 500.00 | | 3 300 500.00 |
EC TOTAL (IV) | 11 111 832.00 | 11 993 480.00 | | 11 111 832.00 |
EE Grand total (I to V) | 13 284 985.00 | 13 628 915.00 | | 13 284 985.00 |
EG Accrued income and payables due within one year | 4 229 793.00 | 4 397 405.00 | | 4 229 793.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 240 015.00 | | 2 240 015.00 | 2 240 015.00 |
FJ Net sales | 2 240 015.00 | | 2 240 015.00 | 2 240 015.00 |
FQ Other income | | | 3 595.00 | |
FR Total operating income (I) | | | 2 243 611.00 | |
FW Other purchases and external expenses | | | 482 204.00 | |
FX Taxes, duties, and similar payments | | | 124 182.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 630 788.00 | |
GB Operating Expenses - Provisions | | | 9 115.00 | |
GF Total Operating Expenses (II) | | | 1 246 289.00 | |
GG - OPERATING RESULT (I - II) | | | 997 322.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 619.00 | |
GP Total financial income (V) | | | 30 619.00 | |
GR Interest and similar expenses | | | 499 337.00 | |
GU Total financial expenses (VI) | | | 499 337.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -468 718.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 528 604.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HB Exceptional income from capital transactions | | 13 357.00 | | |
HD Total exceptional income (VII) | | 13 357.00 | | |
HF Exceptional expenses on capital transactions | | 15 662.00 | | |
HG Exceptional depreciation and provisions | 242 330.00 | 327 182.00 | | 242 330.00 |
HH Total exceptional expenses (VIII) | 242 330.00 | 342 844.00 | | 242 330.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -242 330.00 | -329 487.00 | | -242 330.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 274 229.00 | 2 101 276.00 | | 2 274 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 987 956.00 | 2 034 316.00 | | 1 987 956.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 286 274.00 | 66 960.00 | | 286 274.00 |
| |
| 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 | 16 516 599.00 | | 30 619.00 | 16 516 599.00 |
I3 DECREASES Total Financial Fixed Assets | | | 796 088.00 | |
I4 DECREASES Grand Total | | | 16 547 218.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 751 130.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 751 130.00 | | | 15 751 130.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 765 469.00 | | 30 619.00 | 765 469.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 172 592.00 | 630 788.00 | | 3 172 592.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 172 592.00 | 630 788.00 | | 3 172 592.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 759 212.00 | 242 330.00 | | 2 759 212.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 353 383.00 | 9 115.00 | | 353 383.00 |
7C Grand total | 3 112 595.00 | 251 445.00 | | 3 112 595.00 |
UE of which provisions and reversals: - Operating | | 9 115.00 | | |
UJ - Exceptional | | 242 330.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 41 022.00 | 41 022.00 | | 41 022.00 |
8E Income Taxes | | | 4.00 | |
8K Other liabilities (including liabilities related to repo transactions) | 3 300 500.00 | 3 300 500.00 | | 3 300 500.00 |
UT Other financial assets | 796 088.00 | 796 088.00 | | 796 088.00 |
UX Other trade receivables | 295 530.00 | 295 530.00 | | 295 530.00 |
VB VAT | 17 087.00 | 17 087.00 | | 17 087.00 |
VH Loans with a maturity of more than one year at origin | 7 596 076.00 | 714 037.00 | 3 163 274.00 | 7 596 076.00 |
VI Group and Associates | 173 039.00 | 173 039.00 | | 173 039.00 |
VK Loans repaid during the year | 685 735.00 | | | 685 735.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 195.00 | 1 195.00 | | 1 195.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 692.00 | 692.00 | | 692.00 |
VS Prepaid expenses | 1 692.00 | 1 692.00 | | 1 692.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 111 089.00 | 1 111 089.00 | | 1 111 089.00 |
VW VAT | | | 4.00 | |
VY TOTAL – STATEMENT OF LIABILITIES | 11 111 832.00 | 4 229 793.00 | 3 163 274.00 | 11 111 832.00 |
