| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 115 313.00 | 500 972.00 | 614 341.00 | 1 115 313.00 |
AR Technical installations, industrial equipment and tools | 11 345 961.00 | 5 114 796.00 | 6 231 164.00 | 11 345 961.00 |
AV Fixed assets in progress | 73 350.00 | | 73 350.00 | 73 350.00 |
BJ TOTAL (I) | 12 534 624.00 | 5 615 769.00 | 6 918 855.00 | 12 534 624.00 |
BX Customers and related accounts | 398 491.00 | | 398 491.00 | 398 491.00 |
BZ Other receivables | 170 803.00 | | 170 803.00 | 170 803.00 |
CF Cash and cash equivalents | 35 587.00 | | 35 587.00 | 35 587.00 |
CH Prepaid expenses | 279.00 | | 279.00 | 279.00 |
CJ TOTAL (II) | 605 160.00 | | 605 160.00 | 605 160.00 |
CO Grand total (0 to V) | 13 139 784.00 | 5 615 769.00 | 7 524 015.00 | 13 139 784.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DH Retained earnings | -3 378 186.00 | -3 879 073.00 | | -3 378 186.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 271 869.00 | 500 887.00 | | 271 869.00 |
DK Regulated provisions | 2 397 495.00 | 2 578 485.00 | | 2 397 495.00 |
DL TOTAL (I) | -671 322.00 | -762 202.00 | | -671 322.00 |
DP Provisions for Risks | 56 399.00 | 54 560.00 | | 56 399.00 |
DR TOTAL (IV) | 56 399.00 | 54 560.00 | | 56 399.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 108 438.00 | 8 693 579.00 | | 8 108 438.00 |
DX Trade payables and related accounts | 30 500.00 | 63 284.00 | | 30 500.00 |
DY Tax and social security liabilities | | 17 655.00 | | |
EA Other liabilities | | 53 977.00 | | |
EB Prepaid income (2) | | 52.00 | | |
EC TOTAL (IV) | 8 138 938.00 | 8 828 548.00 | | 8 138 938.00 |
EE Grand total (I to V) | 7 524 015.00 | 8 120 906.00 | | 7 524 015.00 |
EI Including equity loans | 8.00 | | | 8.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 362 501.00 | | 1 362 501.00 | 1 362 501.00 |
FJ Net sales | 1 362 501.00 | | 1 362 501.00 | 1 362 501.00 |
FR Total operating income (I) | | | 1 362 501.00 | |
FW Other purchases and external expenses | | | 332 361.00 | |
FX Taxes, duties, and similar payments | | | 101 562.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 507 726.00 | |
GE Other Expenses | | | 18 855.00 | |
GF Total Operating Expenses (II) | | | 960 504.00 | |
GG - OPERATING RESULT (I - II) | | | 401 997.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 839.00 | |
GR Interest and similar expenses | | | 212 342.00 | |
GU Total financial expenses (VI) | | | 214 181.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -214 181.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 187 816.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 18 305.00 | | | 18 305.00 |
HB Exceptional income from capital transactions | | 25 000.00 | | |
HC Reversals of provisions and transfers of expenses | 180 990.00 | 180 990.00 | | 180 990.00 |
HD Total exceptional income (VII) | 199 295.00 | 205 990.00 | | 199 295.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 199 295.00 | 205 989.00 | | 199 295.00 |
HK Income tax | 115 241.00 | 254 491.00 | | 115 241.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 561 795.00 | 2 023 654.00 | | 1 561 795.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 289 926.00 | 1 522 767.00 | | 1 289 926.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 271 869.00 | 500 887.00 | | 271 869.00 |
| |
| 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 | 12 534 624.00 | | | 12 534 624.00 |
I4 DECREASES Grand Total | | | 12 534 624.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 534 624.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 534 624.00 | | | 12 534 624.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 73 350.00 | | | 73 350.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 108 043.00 | 507 726.00 | | 5 108 043.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 108 043.00 | 507 726.00 | | 5 108 043.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 578 485.00 | | 180 990.00 | 2 578 485.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 54 560.00 | 1 839.00 | | 54 560.00 |
7C Grand total | 2 633 045.00 | 1 839.00 | 180 990.00 | 2 633 045.00 |
UG - Financial | | | 1 839.00 | |
| |
| 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 | 8 108 438.00 | 497 438.00 | 7 611 000.00 | 8 108 438.00 |
8B Suppliers and Related Accounts | 30 500.00 | 30 500.00 | | 30 500.00 |
UX Other trade receivables | 398 491.00 | 398 491.00 | | 398 491.00 |
VB VAT | 20 798.00 | 20 798.00 | | 20 798.00 |
VP Miscellaneous | 5 549.00 | 5 549.00 | | 5 549.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 146 374.00 | 146 374.00 | | 146 374.00 |
VS Prepaid expenses | 279.00 | 279.00 | | 279.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 571 490.00 | 571 490.00 | | 571 490.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 138 938.00 | 527 938.00 | 7 611 000.00 | 8 138 938.00 |
