| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 705 854.00 | 1 658 099.00 | 2 047 755.00 | 3 705 854.00 |
AR Technical installations, industrial equipment and tools | 23 604 988.00 | 10 745 107.00 | 12 859 881.00 | 23 604 988.00 |
BJ TOTAL (I) | 27 310 842.00 | 12 403 206.00 | 14 907 636.00 | 27 310 842.00 |
BX Customers and related accounts | 106 425.00 | | 106 425.00 | 106 425.00 |
BZ Other receivables | 19 676.00 | | 19 676.00 | 19 676.00 |
CF Cash and cash equivalents | 2 398 626.00 | | 2 398 626.00 | 2 398 626.00 |
CJ TOTAL (II) | 2 524 727.00 | | 2 524 727.00 | 2 524 727.00 |
CO Grand total (0 to V) | 29 835 569.00 | 12 403 206.00 | 17 432 363.00 | 29 835 569.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -12 534 987.00 | -13 615 674.00 | | -12 534 987.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 381 165.00 | 1 080 687.00 | | 1 381 165.00 |
DK Regulated provisions | 12 827 700.00 | 13 786 251.00 | | 12 827 700.00 |
DL TOTAL (I) | 1 710 877.00 | 1 288 264.00 | | 1 710 877.00 |
DU Loans and Debts from Credit Institutions (3) | 9 885 628.00 | 11 257 284.00 | | 9 885 628.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 699 761.00 | 5 635 170.00 | | 5 699 761.00 |
DX Trade payables and related accounts | 11 139.00 | 19 980.00 | | 11 139.00 |
DY Tax and social security liabilities | 124 957.00 | 4 736.00 | | 124 957.00 |
EC TOTAL (IV) | 15 721 486.00 | 16 917 171.00 | | 15 721 486.00 |
EE Grand total (I to V) | 17 432 363.00 | 18 205 434.00 | | 17 432 363.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 983 382.00 | | 2 983 382.00 | 2 983 382.00 |
FJ Net sales | 2 983 382.00 | | 2 983 382.00 | 2 983 382.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 983 383.00 | |
FW Other purchases and external expenses | | | 463 279.00 | |
FX Taxes, duties, and similar payments | | | 125 322.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 110 735.00 | |
GE Other Expenses | | | 17 576.00 | |
GF Total Operating Expenses (II) | | | 1 716 913.00 | |
GG - OPERATING RESULT (I - II) | | | 1 266 470.00 | |
GR Interest and similar expenses | | | 250 053.00 | |
GU Total financial expenses (VI) | | | 250 053.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -250 053.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 016 418.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 099.00 | 5 058.00 | | 5 099.00 |
HC Reversals of provisions and transfers of expenses | 960 674.00 | 960 674.00 | | 960 674.00 |
HD Total exceptional income (VII) | 965 773.00 | 965 732.00 | | 965 773.00 |
HE Exceptional expenses on management operations | 82.00 | | | 82.00 |
HG Exceptional depreciation and provisions | 2 123.00 | 223.00 | | 2 123.00 |
HH Total exceptional expenses (VIII) | 2 205.00 | 223.00 | | 2 205.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 963 568.00 | 965 509.00 | | 963 568.00 |
HK Income tax | 598 821.00 | 500 344.00 | | 598 821.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 949 156.00 | 3 847 260.00 | | 3 949 156.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 567 991.00 | 2 766 573.00 | | 2 567 991.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 381 165.00 | 1 080 687.00 | | 1 381 165.00 |
| |
| 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 | 27 292 746.00 | | 36 192.00 | 27 292 746.00 |
I4 DECREASES Grand Total | 18 096.00 | | 27 310 842.00 | 18 096.00 |
IY DECREASES Total Tangible Fixed Assets | 18 096.00 | | 27 310 842.00 | 18 096.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 292 746.00 | | 36 192.00 | 27 292 746.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 292 471.00 | 1 110 735.00 | | 11 292 471.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 292 471.00 | 1 110 735.00 | | 11 292 471.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 786 251.00 | 2 123.00 | 960 674.00 | 13 786 251.00 |
7C Grand total | 13 786 251.00 | 2 123.00 | 960 674.00 | 13 786 251.00 |
UJ - Exceptional | | 2 123.00 | 960 674.00 | |
| |
| 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 | 11 139.00 | 11 139.00 | | 11 139.00 |
8E Income Taxes | 123 701.00 | 123 701.00 | | 123 701.00 |
UX Other trade receivables | 106 425.00 | 106 425.00 | | 106 425.00 |
VB VAT | 19 676.00 | 19 676.00 | | 19 676.00 |
VH Loans with a maturity of more than one year at origin | 9 885 628.00 | 1 437 507.00 | 5 334 618.00 | 9 885 628.00 |
VI Group and Associates | 5 699 761.00 | 5 699 761.00 | | 5 699 761.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 256.00 | 1 256.00 | | 1 256.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 101.00 | 126 101.00 | | 126 101.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 721 486.00 | 7 273 365.00 | 5 334 618.00 | 15 721 486.00 |
