| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 265 318.00 | 36 792.00 | 228 525.00 | 265 318.00 |
AP Buildings | 1 723 594.00 | 270 560.00 | 1 453 034.00 | 1 723 594.00 |
AR Technical installations, industrial equipment and tools | 11 418 324.00 | 2 025 277.00 | 9 393 047.00 | 11 418 324.00 |
BJ TOTAL (I) | 13 407 236.00 | 2 332 630.00 | 11 074 606.00 | 13 407 236.00 |
BX Customers and related accounts | 403 438.00 | | 403 438.00 | 403 438.00 |
BZ Other receivables | 17 857.00 | | 17 857.00 | 17 857.00 |
CF Cash and cash equivalents | 2 023 069.00 | | 2 023 069.00 | 2 023 069.00 |
CJ TOTAL (II) | 2 444 364.00 | | 2 444 364.00 | 2 444 364.00 |
CN Currency translation adjustments (V) | 1.00 | | | 1.00 |
CO Grand total (0 to V) | 15 851 600.00 | 2 332 630.00 | 13 518 970.00 | 15 851 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | | | 1.00 |
DH Retained earnings | -1 511 705.00 | -1 483 218.00 | | -1 511 705.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 133 142.00 | -28 487.00 | | 133 142.00 |
DK Regulated provisions | 2 413 279.00 | 1 927 152.00 | | 2 413 279.00 |
DL TOTAL (I) | 1 034 717.00 | 415 448.00 | | 1 034 717.00 |
DQ Provisions for Expenses | 250 000.00 | 250 000.00 | | 250 000.00 |
DR TOTAL (IV) | 250 000.00 | 250 000.00 | | 250 000.00 |
DU Loans and Debts from Credit Institutions (3) | 9 325 000.00 | 10 109 000.00 | | 9 325 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 794 259.00 | 2 418 959.00 | | 2 794 259.00 |
DX Trade payables and related accounts | 70 323.00 | 96 504.00 | | 70 323.00 |
DY Tax and social security liabilities | 44 671.00 | 45 589.00 | | 44 671.00 |
EC TOTAL (IV) | 12 234 253.00 | 12 670 052.00 | | 12 234 253.00 |
EE Grand total (I to V) | 13 518 970.00 | 13 335 500.00 | | 13 518 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 724 909.00 | | 1 724 909.00 | 1 724 909.00 |
FJ Net sales | 1 724 909.00 | | 1 724 909.00 | 1 724 909.00 |
FR Total operating income (I) | | | 1 724 909.00 | |
FW Other purchases and external expenses | | | 194 026.00 | |
FX Taxes, duties, and similar payments | | | 153 771.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 517 365.00 | |
GE Other Expenses | | | 560.00 | |
GF Total Operating Expenses (II) | | | 865 723.00 | |
GG - OPERATING RESULT (I - II) | | | 859 186.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 239 917.00 | |
GU Total financial expenses (VI) | | | 239 917.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -239 917.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 619 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 53 904.00 | | |
HD Total exceptional income (VII) | | 53 904.00 | | |
HG Exceptional depreciation and provisions | 486 127.00 | 608 064.00 | | 486 127.00 |
HH Total exceptional expenses (VIII) | 486 127.00 | 608 064.00 | | 486 127.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -486 127.00 | -554 160.00 | | -486 127.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 724 909.00 | 1 647 463.00 | | 1 724 909.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 591 767.00 | 1 675 951.00 | | 1 591 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 133 142.00 | -28 487.00 | | 133 142.00 |
| |
| 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 | 13 407 236.00 | | 701 252.00 | 13 407 236.00 |
I4 DECREASES Grand Total | 701 252.00 | | 13 407 236.00 | 701 252.00 |
IY DECREASES Total Tangible Fixed Assets | 701 252.00 | | 13 407 236.00 | 701 252.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 407 236.00 | | 701 252.00 | 13 407 236.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 815 265.00 | 517 365.00 | | 1 815 265.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 815 265.00 | 517 365.00 | | 1 815 265.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 927 152.00 | 486 127.00 | | 1 927 152.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 250 000.00 | | | 250 000.00 |
7C Grand total | 2 177 152.00 | 486 127.00 | | 2 177 152.00 |
UJ - Exceptional | | 486 127.00 | | |
| |
| 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 | 70 323.00 | 70 323.00 | | 70 323.00 |
UX Other trade receivables | 403 438.00 | 403 438.00 | | 403 438.00 |
VB VAT | 11 319.00 | 11 319.00 | | 11 319.00 |
VH Loans with a maturity of more than one year at origin | 9 325 000.00 | 804 000.00 | 3 296 000.00 | 9 325 000.00 |
VI Group and Associates | 2 794 259.00 | 2 794 259.00 | | 2 794 259.00 |
VK Loans repaid during the year | 784 000.00 | | | 784 000.00 |
VN Other taxes, similar payments | 4 054.00 | 4 054.00 | | 4 054.00 |
VQ Other Taxes, Duties, and Similar Debts | 44 671.00 | 44 671.00 | | 44 671.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 484.00 | 2 484.00 | | 2 484.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 421 295.00 | 421 295.00 | | 421 295.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 234 253.00 | 3 713 253.00 | 3 296 000.00 | 12 234 253.00 |
