| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 123 980.00 | |
AN Land | | | 13 492.00 | |
AP Buildings | | | 34 328.00 | |
AR Technical installations, industrial equipment and tools | | | 2 006 521.00 | |
AT Other tangible assets | | | 57 659.00 | |
AV Fixed assets in progress | | | 24 805.00 | |
AX Advances and down payments | | | | |
BD Other fixed assets | | | 85 411.00 | |
BH Other financial assets | | | 840.00 | |
BJ TOTAL (I) | | | 2 347 036.00 | |
BT Goods | | | 25 988.00 | |
BX Customers and related accounts | | | 57 155.00 | |
BZ Other receivables | | | 25 262.00 | |
CF Cash and cash equivalents | | | 69 095.00 | |
CJ TOTAL (II) | | | 177 501.00 | |
CO Grand total (0 to V) | | | 2 524 537.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 138 825.00 | 138 825.00 | | 138 825.00 |
DH Retained earnings | 165 672.00 | 88 802.00 | | 165 672.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -165 672.00 | -88 802.00 | | -165 672.00 |
DJ Investment subsidies | 365 572.00 | 584 511.00 | | 365 572.00 |
DK Regulated provisions | 239 266.00 | 148 476.00 | | 239 266.00 |
DL TOTAL (I) | 743 663.00 | 871 812.00 | | 743 663.00 |
DS Convertible Bond Issues | 4 057.00 | 4 279.00 | | 4 057.00 |
DU Loans and Debts from Credit Institutions (3) | 1 423 737.00 | 1 514 547.00 | | 1 423 737.00 |
DX Trade payables and related accounts | 78 923.00 | 54 810.00 | | 78 923.00 |
DY Tax and social security liabilities | 1 500.00 | 864.00 | | 1 500.00 |
EA Other liabilities | 272 657.00 | 513 993.00 | | 272 657.00 |
EC TOTAL (IV) | 1 780 874.00 | 2 088 494.00 | | 1 780 874.00 |
EE Grand total (I to V) | 2 524 537.00 | 2 960 306.00 | | 2 524 537.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 345 707.00 | |
FJ Net sales | | | 345 707.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 345 709.00 | |
FT Inventory change (goods) | | | 672.00 | |
FW Other purchases and external expenses | | | 124 023.00 | |
FX Taxes, duties, and similar payments | | | 15 454.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 214 895.00 | |
GE Other Expenses | | | 37 660.00 | |
GF Total Operating Expenses (II) | | | 392 704.00 | |
GG - OPERATING RESULT (I - II) | | | -46 995.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 717.00 | |
GL Other interest and similar income | | | 77.00 | |
GP Total financial income (V) | | | 2 717.00 | |
GR Interest and similar expenses | | | 30 603.00 | |
GU Total financial expenses (VI) | | | 30 603.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 886.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -74 882.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 54 314.00 | | |
HD Total exceptional income (VII) | | 54 314.00 | | |
HE Exceptional expenses on management operations | | 804.00 | | |
HF Exceptional expenses on capital transactions | 30 593.00 | | | 30 593.00 |
HG Exceptional depreciation and provisions | 90 790.00 | 107 986.00 | | 90 790.00 |
HH Total exceptional expenses (VIII) | 90 790.00 | 108 790.00 | | 90 790.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90 790.00 | -54 476.00 | | -90 790.00 |
HL TOTAL REVENUE (I + III + V + VII) | 348 426.00 | 398 075.00 | | 348 426.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 514 098.00 | 486 877.00 | | 514 098.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -165 672.00 | -88 802.00 | | -165 672.00 |
| |
| 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 | 5 179 571.00 | | 567 885.00 | 5 179 571.00 |
I3 DECREASES Total Financial Fixed Assets | | | 86 251.00 | |
I4 DECREASES Grand Total | | 407 435.00 | 5 340 021.00 | |
IO DECREASES Total including other intangible assets | | | 133 554.00 | |
IY DECREASES Total Tangible Fixed Assets | | 407 435.00 | 5 120 216.00 | |
KD ACQUISITIONS Total including other intangible assets | 49 823.00 | | 83 732.00 | 49 823.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 043 497.00 | | 484 154.00 | 5 043 497.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 86 251.00 | | | 86 251.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 778 090.00 | 214 895.00 | | 2 778 090.00 |
PE DEPRECIATION Total including other intangible assets | 5 259.00 | 4 315.00 | | 5 259.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 772 831.00 | 210 580.00 | | 2 772 831.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 148 476.00 | 90 790.00 | | 148 476.00 |
7C Grand total | 148 476.00 | 90 790.00 | | 148 476.00 |
UJ - Exceptional | | 90 790.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 4 057.00 | 4 057.00 | | 4 057.00 |
8B Suppliers and Related Accounts | 78 923.00 | 78 923.00 | | 78 923.00 |
UT Other financial assets | 840.00 | 840.00 | | 840.00 |
UX Other trade receivables | 57 155.00 | 57 155.00 | | 57 155.00 |
VB VAT | 23 542.00 | 23 542.00 | | 23 542.00 |
VC Group and associates | 3.00 | 3.00 | | 3.00 |
VH Loans with a maturity of more than one year at origin | 1 423 737.00 | 104 109.00 | 394 594.00 | 1 423 737.00 |
VI Group and Associates | 272 657.00 | | | 272 657.00 |
VK Loans repaid during the year | 95 089.00 | | | 95 089.00 |
VP Miscellaneous | 1 717.00 | 1 717.00 | | 1 717.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 500.00 | 1 500.00 | | 1 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 257.00 | 83 257.00 | | 83 257.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 780 874.00 | 188 589.00 | 394 594.00 | 1 780 874.00 |
