| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 250 809.00 | 447 594.00 | 803 214.00 | 1 250 809.00 |
AR Technical installations, industrial equipment and tools | 7 558 702.00 | 2 704 566.00 | 4 854 136.00 | 7 558 702.00 |
BJ TOTAL (I) | 8 809 510.00 | 3 152 160.00 | 5 657 351.00 | 8 809 510.00 |
BX Customers and related accounts | 67 119.00 | | 67 119.00 | 67 119.00 |
BZ Other receivables | 588 807.00 | | 588 807.00 | 588 807.00 |
CF Cash and cash equivalents | 792 552.00 | | 792 552.00 | 792 552.00 |
CJ TOTAL (II) | 1 448 078.00 | | 1 448 078.00 | 1 448 078.00 |
CO Grand total (0 to V) | 10 274 988.00 | 3 152 160.00 | 7 122 828.00 | 10 274 988.00 |
CW Deferred expenses or loan issuance costs | 17 400.00 | | 17 400.00 | 17 400.00 |
| |
| 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 | -3 045 186.00 | -3 652 933.00 | | -3 045 186.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 748 491.00 | 607 747.00 | | 748 491.00 |
DK Regulated provisions | 4 854 136.00 | 5 156 484.00 | | 4 854 136.00 |
DL TOTAL (I) | 2 594 441.00 | 2 148 298.00 | | 2 594 441.00 |
DU Loans and Debts from Credit Institutions (3) | 4 442 304.00 | 4 815 731.00 | | 4 442 304.00 |
DX Trade payables and related accounts | 24 842.00 | 48 384.00 | | 24 842.00 |
DY Tax and social security liabilities | 61 242.00 | 686.00 | | 61 242.00 |
EC TOTAL (IV) | 4 528 388.00 | 4 864 800.00 | | 4 528 388.00 |
EE Grand total (I to V) | 7 122 828.00 | 7 013 098.00 | | 7 122 828.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 446 105.00 | | 1 446 105.00 | 1 446 105.00 |
FJ Net sales | 1 446 105.00 | | 1 446 105.00 | 1 446 105.00 |
FR Total operating income (I) | | | 1 446 105.00 | |
FW Other purchases and external expenses | | | 198 470.00 | |
FX Taxes, duties, and similar payments | | | 60 511.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 353 887.00 | |
GE Other Expenses | | | 6 327.00 | |
GF Total Operating Expenses (II) | | | 619 194.00 | |
GG - OPERATING RESULT (I - II) | | | 826 910.00 | |
GR Interest and similar expenses | | | 65 909.00 | |
GU Total financial expenses (VI) | | | 65 909.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -65 909.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 761 002.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 302 348.00 | 302 348.00 | | 302 348.00 |
HD Total exceptional income (VII) | 302 348.00 | 302 348.00 | | 302 348.00 |
HE Exceptional expenses on management operations | 208.00 | 105.00 | | 208.00 |
HH Total exceptional expenses (VIII) | 208.00 | 105.00 | | 208.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 302 140.00 | 302 243.00 | | 302 140.00 |
HK Income tax | 314 651.00 | 263 907.00 | | 314 651.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 748 453.00 | 1 598 229.00 | | 1 748 453.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 999 962.00 | 990 482.00 | | 999 962.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 748 491.00 | 607 747.00 | | 748 491.00 |
| |
| 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 | 8 809 510.00 | | | 8 809 510.00 |
I4 DECREASES Grand Total | | | 8 809 510.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 809 510.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 809 510.00 | | | 8 809 510.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 799 773.00 | 352 387.00 | | 2 799 773.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 799 773.00 | 352 387.00 | | 2 799 773.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 156 484.00 | | 302 348.00 | 5 156 484.00 |
7C Grand total | 5 156 484.00 | | 302 348.00 | 5 156 484.00 |
UJ - Exceptional | | | 302 348.00 | |
| |
| 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 | 24 842.00 | 24 842.00 | | 24 842.00 |
8E Income Taxes | 59 391.00 | 59 391.00 | | 59 391.00 |
UX Other trade receivables | 67 119.00 | 67 119.00 | | 67 119.00 |
VB VAT | 12 232.00 | 12 232.00 | | 12 232.00 |
VC Group and associates | 516 147.00 | 516 147.00 | | 516 147.00 |
VH Loans with a maturity of more than one year at origin | 4 442 304.00 | 396 717.00 | 1 851 607.00 | 4 442 304.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 851.00 | 1 851.00 | | 1 851.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60 029.00 | 60 029.00 | | 60 029.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 655 526.00 | 655 526.00 | | 655 526.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 528 388.00 | 482 801.00 | 1 851 607.00 | 4 528 388.00 |
