| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 49 004 993.00 | 49 004 993.00 | | 49 004 993.00 |
BH Other financial assets | 9 535 906.00 | | 9 535 906.00 | 9 535 906.00 |
BJ TOTAL (I) | 58 540 899.00 | 49 004 993.00 | 9 535 906.00 | 58 540 899.00 |
BX Customers and related accounts | 8 817.00 | | 8 817.00 | 8 817.00 |
BZ Other receivables | 18 846.00 | | 18 846.00 | 18 846.00 |
CF Cash and cash equivalents | 309 354.00 | | 309 354.00 | 309 354.00 |
CJ TOTAL (II) | 337 017.00 | | 337 017.00 | 337 017.00 |
CO Grand total (0 to V) | 58 877 916.00 | 49 004 993.00 | 9 872 923.00 | 58 877 916.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -20 870 381.00 | -22 182 644.00 | | -20 870 381.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 434 233.00 | 1 312 263.00 | | 1 434 233.00 |
DL TOTAL (I) | -19 435 148.00 | -20 869 381.00 | | -19 435 148.00 |
DU Loans and Debts from Credit Institutions (3) | 6 264 616.00 | 9 054 770.00 | | 6 264 616.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 360 232.00 | 21 381 889.00 | | 22 360 232.00 |
DX Trade payables and related accounts | 6 173.00 | 5 766.00 | | 6 173.00 |
DY Tax and social security liabilities | 435.00 | | | 435.00 |
EA Other liabilities | 676 615.00 | 689 156.00 | | 676 615.00 |
EC TOTAL (IV) | 29 308 071.00 | 31 131 581.00 | | 29 308 071.00 |
EE Grand total (I to V) | 9 872 923.00 | 10 262 199.00 | | 9 872 923.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 3 235 872.00 | 3 235 872.00 | |
FJ Net sales | | 3 235 872.00 | 3 235 872.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 3 235 873.00 | |
FW Other purchases and external expenses | | | 94 282.00 | |
FX Taxes, duties, and similar payments | | | 31 308.00 | |
GF Total Operating Expenses (II) | | | 125 590.00 | |
GG - OPERATING RESULT (I - II) | | | 3 110 283.00 | |
GK Income from other securities and fixed asset receivables | | | 415 123.00 | |
GL Other interest and similar income | | | 855.00 | |
GP Total financial income (V) | | | 415 978.00 | |
GR Interest and similar expenses | | | 1 415 414.00 | |
GU Total financial expenses (VI) | | | 1 415 414.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -999 435.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 110 848.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 676 615.00 | 689 156.00 | | 676 615.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 651 852.00 | 3 628 544.00 | | 3 651 852.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 217 618.00 | 2 316 281.00 | | 2 217 618.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 434 233.00 | 1 312 263.00 | | 1 434 233.00 |
| |
| 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 | 58 911 226.00 | | | 58 911 226.00 |
I3 DECREASES Total Financial Fixed Assets | 370 327.00 | | 9 535 906.00 | 370 327.00 |
I4 DECREASES Grand Total | 370 327.00 | | 58 540 899.00 | 370 327.00 |
IY DECREASES Total Tangible Fixed Assets | | | 49 004 993.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 49 004 993.00 | | | 49 004 993.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 906 233.00 | | | 9 906 233.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 49 004 993.00 | | | 49 004 993.00 |
CY DEPRECIATION Start-up, development, or research expenses | -1.00 | | | -1.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 49 004 993.00 | | | 49 004 993.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | | | | |
7C Grand total | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 22 360 232.00 | | 22 360 232.00 | 22 360 232.00 |
8B Suppliers and Related Accounts | 6 173.00 | 6 173.00 | | 6 173.00 |
UT Other financial assets | 9 535 906.00 | 411 371.00 | 9 124 535.00 | 9 535 906.00 |
UX Other trade receivables | 8 817.00 | 8 817.00 | | 8 817.00 |
VB VAT | 18 846.00 | 18 846.00 | | 18 846.00 |
VH Loans with a maturity of more than one year at origin | 6 264 616.00 | 2 925 396.00 | 3 339 220.00 | 6 264 616.00 |
VI Group and Associates | 727 540.00 | 727 540.00 | | 727 540.00 |
VJ Loans taken out during the year | 975 548.00 | | | 975 548.00 |
VK Loans repaid during the year | 2 790 980.00 | | | 2 790 980.00 |
VQ Other Taxes, Duties, and Similar Debts | 435.00 | 435.00 | | 435.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 563 569.00 | 439 034.00 | 9 124 535.00 | 9 563 569.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 358 997.00 | 3 659 545.00 | 25 699 452.00 | 29 358 997.00 |
