| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 596 460.00 | 157 513.00 | 438 947.00 | 596 460.00 |
AP Buildings | 5 891 956.00 | 1 760 883.00 | 4 131 073.00 | 5 891 956.00 |
AR Technical installations, industrial equipment and tools | 34 847 513.00 | 11 992 960.00 | 22 854 552.00 | 34 847 513.00 |
BJ TOTAL (I) | 41 335 928.00 | 13 911 356.00 | 27 424 572.00 | 41 335 928.00 |
BX Customers and related accounts | 765 333.00 | | 765 333.00 | 765 333.00 |
BZ Other receivables | 207 891.00 | | 207 891.00 | 207 891.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 973 224.00 | | 973 224.00 | 973 224.00 |
CO Grand total (0 to V) | 42 309 152.00 | 13 911 356.00 | 28 397 796.00 | 42 309 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 59 310.00 | 59 310.00 | | 59 310.00 |
DD Legal reserve (1) | 5 931.00 | 5 931.00 | | 5 931.00 |
DH Retained earnings | 1 355 721.00 | 510 252.00 | | 1 355 721.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 396 253.00 | 845 468.00 | | 1 396 253.00 |
DK Regulated provisions | 8 801 942.00 | 8 246 895.00 | | 8 801 942.00 |
DL TOTAL (I) | 11 619 157.00 | 9 667 856.00 | | 11 619 157.00 |
DQ Provisions for Expenses | 650 000.00 | 650 000.00 | | 650 000.00 |
DR TOTAL (IV) | 650 000.00 | 650 000.00 | | 650 000.00 |
DU Loans and Debts from Credit Institutions (3) | 15 833 333.00 | 19 166 667.00 | | 15 833 333.00 |
DX Trade payables and related accounts | 66 915.00 | 334 290.00 | | 66 915.00 |
DY Tax and social security liabilities | 228 391.00 | 156 196.00 | | 228 391.00 |
EC TOTAL (IV) | 16 128 639.00 | 19 657 152.00 | | 16 128 639.00 |
EE Grand total (I to V) | 28 397 796.00 | 29 975 009.00 | | 28 397 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 6 063 881.00 | | 6 063 881.00 | 6 063 881.00 |
FJ Net sales | 6 063 881.00 | | 6 063 881.00 | 6 063 881.00 |
FR Total operating income (I) | | | 6 063 881.00 | |
FW Other purchases and external expenses | | | 986 992.00 | |
FX Taxes, duties, and similar payments | | | 437 825.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 534 971.00 | |
GE Other Expenses | | | 277.00 | |
GF Total Operating Expenses (II) | | | 2 960 065.00 | |
GG - OPERATING RESULT (I - II) | | | 3 103 816.00 | |
GR Interest and similar expenses | | | 546 953.00 | |
GU Total financial expenses (VI) | | | 546 953.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -546 953.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 556 863.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 555 048.00 | 792 997.00 | | 555 048.00 |
HH Total exceptional expenses (VIII) | 555 048.00 | 792 997.00 | | 555 048.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -555 048.00 | -792 997.00 | | -555 048.00 |
HK Income tax | 605 563.00 | 382 734.00 | | 605 563.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 063 881.00 | 5 614 550.00 | | 6 063 881.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 667 628.00 | 4 769 082.00 | | 4 667 628.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 396 253.00 | 845 468.00 | | 1 396 253.00 |
| |
| 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 | 41 335 928.00 | | | 41 335 928.00 |
I4 DECREASES Grand Total | | | 41 335 928.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 41 335 928.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 335 928.00 | | | 41 335 928.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 376 385.00 | 1 534 971.00 | | 12 376 385.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 376 385.00 | 1 534 971.00 | | 12 376 385.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 246 895.00 | 555 048.00 | | 8 246 895.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 650 000.00 | | | 650 000.00 |
7C Grand total | 8 896 895.00 | 555 048.00 | | 8 896 895.00 |
UJ - Exceptional | | 555 048.00 | | |
| |
| 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 | 66 915.00 | 66 915.00 | | 66 915.00 |
8E Income Taxes | 222 853.00 | 222 853.00 | | 222 853.00 |
UX Other trade receivables | 765 333.00 | 765 333.00 | | 765 333.00 |
VB VAT | 64 520.00 | 64 520.00 | | 64 520.00 |
VC Group and associates | 91 202.00 | 91 202.00 | | 91 202.00 |
VH Loans with a maturity of more than one year at origin | 15 833 333.00 | 3 333 333.00 | 12 500 000.00 | 15 833 333.00 |
VK Loans repaid during the year | 3 333 333.00 | | | 3 333 333.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 538.00 | 5 538.00 | | 5 538.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 52 169.00 | 52 169.00 | | 52 169.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 973 224.00 | 973 224.00 | | 973 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 128 639.00 | 3 628 639.00 | 12 500 000.00 | 16 128 639.00 |
