| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 984 403.00 | 440 106.00 | 1 544 297.00 | 1 984 403.00 |
AR Technical installations, industrial equipment and tools | 13 990 552.00 | 3 147 874.00 | 10 842 678.00 | 13 990 552.00 |
BJ TOTAL (I) | 15 974 955.00 | 3 587 980.00 | 12 386 975.00 | 15 974 955.00 |
BX Customers and related accounts | 303 136.00 | | 303 136.00 | 303 136.00 |
BZ Other receivables | 5 062.00 | | 5 062.00 | 5 062.00 |
CF Cash and cash equivalents | 1 176 149.00 | | 1 176 149.00 | 1 176 149.00 |
CH Prepaid expenses | 46 268.00 | | 46 268.00 | 46 268.00 |
CJ TOTAL (II) | 1 530 615.00 | | 1 530 615.00 | 1 530 615.00 |
CO Grand total (0 to V) | 17 505 570.00 | 3 587 980.00 | 13 917 590.00 | 17 505 570.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -2 559 209.00 | -2 324 050.00 | | -2 559 209.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 236 589.00 | -235 159.00 | | 236 589.00 |
DK Regulated provisions | 2 651 143.00 | 2 312 307.00 | | 2 651 143.00 |
DL TOTAL (I) | 368 523.00 | -206 902.00 | | 368 523.00 |
DP Provisions for Risks | | 120 000.00 | | |
DQ Provisions for Expenses | 541 025.00 | 541 025.00 | | 541 025.00 |
DR TOTAL (IV) | 541 025.00 | 661 025.00 | | 541 025.00 |
DU Loans and Debts from Credit Institutions (3) | 10 804 303.00 | 11 683 340.00 | | 10 804 303.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 118 521.00 | 2 364 655.00 | | 2 118 521.00 |
DX Trade payables and related accounts | 78 999.00 | 66 668.00 | | 78 999.00 |
DY Tax and social security liabilities | 6 219.00 | 272.00 | | 6 219.00 |
EC TOTAL (IV) | 13 008 042.00 | 14 114 934.00 | | 13 008 042.00 |
EE Grand total (I to V) | 13 917 590.00 | 14 569 057.00 | | 13 917 590.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 2 016 654.00 | |
FJ Net sales | | | 2 016 654.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 123 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 139 655.00 | |
FW Other purchases and external expenses | | | 296 489.00 | |
FX Taxes, duties, and similar payments | | | 168 506.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 799 088.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 264 085.00 | |
GG - OPERATING RESULT (I - II) | | | 875 570.00 | |
GR Interest and similar expenses | | | 300 145.00 | |
GU Total financial expenses (VI) | | | 300 145.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -300 145.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 575 425.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 338 836.00 | 470 459.00 | | 338 836.00 |
HH Total exceptional expenses (VIII) | 338 836.00 | 470 459.00 | | 338 836.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -338 836.00 | -470 459.00 | | -338 836.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 139 655.00 | 1 798 526.00 | | 2 139 655.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 903 066.00 | 2 033 685.00 | | 1 903 066.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 236 589.00 | -235 159.00 | | 236 589.00 |
| |
| 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 | 15 972 115.00 | | 2 840.00 | 15 972 115.00 |
I4 DECREASES Grand Total | | | 15 974 955.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 974 955.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 972 115.00 | | 2 840.00 | 15 972 115.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 788 892.00 | 799 088.00 | | 2 788 892.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 788 892.00 | 799 088.00 | | 2 788 892.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 312 307.00 | 338 836.00 | | 2 312 307.00 |
7C Grand total | 2 312 307.00 | 338 836.00 | | 2 312 307.00 |
UJ - Exceptional | | 338 836.00 | | |
| |
| 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 | 78 999.00 | 78 999.00 | | 78 999.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 118 521.00 | 2 118 521.00 | | 2 118 521.00 |
UX Other trade receivables | 303 136.00 | 303 136.00 | | 303 136.00 |
VH Loans with a maturity of more than one year at origin | 10 804 303.00 | 811 037.00 | 3 440 147.00 | 10 804 303.00 |
VK Loans repaid during the year | 879 037.00 | | | 879 037.00 |
VP Miscellaneous | 5 062.00 | 5 062.00 | | 5 062.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 219.00 | 6 219.00 | | 6 219.00 |
VS Prepaid expenses | 46 268.00 | 46 268.00 | | 46 268.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 354 466.00 | 354 466.00 | | 354 466.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 008 042.00 | 3 014 776.00 | 3 440 147.00 | 13 008 042.00 |
