| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 616 491.00 | 459 084.00 | 157 407.00 | 616 491.00 |
AR Technical installations, industrial equipment and tools | 10 108 733.00 | 7 465 057.00 | 2 643 676.00 | 10 108 733.00 |
AT Other tangible assets | 1 320.00 | 1 320.00 | | 1 320.00 |
BH Other financial assets | 144 000.00 | | 144 000.00 | 144 000.00 |
BJ TOTAL (I) | 10 870 544.00 | 7 925 461.00 | 2 945 083.00 | 10 870 544.00 |
BX Customers and related accounts | 264 888.00 | | 264 888.00 | 264 888.00 |
BZ Other receivables | 732 038.00 | | 732 038.00 | 732 038.00 |
CF Cash and cash equivalents | 270 466.00 | | 270 466.00 | 270 466.00 |
CH Prepaid expenses | 44 035.00 | | 44 035.00 | 44 035.00 |
CJ TOTAL (II) | 1 311 427.00 | | 1 311 427.00 | 1 311 427.00 |
CO Grand total (0 to V) | 12 181 971.00 | 7 925 461.00 | 4 256 510.00 | 12 181 971.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | 154 035.00 | -889 947.00 | | 154 035.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 917 158.00 | 1 043 982.00 | | 917 158.00 |
DK Regulated provisions | 2 538 919.00 | 3 033 756.00 | | 2 538 919.00 |
DL TOTAL (I) | 3 710 112.00 | 3 287 791.00 | | 3 710 112.00 |
DQ Provisions for Expenses | 176 683.00 | 168 800.00 | | 176 683.00 |
DR TOTAL (IV) | 176 683.00 | 168 800.00 | | 176 683.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 176.00 | 1 241 618.00 | | 2 176.00 |
DX Trade payables and related accounts | 112 226.00 | 98 271.00 | | 112 226.00 |
DY Tax and social security liabilities | 255 313.00 | 134 777.00 | | 255 313.00 |
EC TOTAL (IV) | 369 715.00 | 1 474 666.00 | | 369 715.00 |
EE Grand total (I to V) | 4 256 510.00 | 4 931 257.00 | | 4 256 510.00 |
EI Including equity loans | 2 176.00 | | | 2 176.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 836 231.00 | | 1 836 231.00 | 1 836 231.00 |
FJ Net sales | 1 836 231.00 | | 1 836 231.00 | 1 836 231.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 1 836 234.00 | |
FW Other purchases and external expenses | | | 386 542.00 | |
FX Taxes, duties, and similar payments | | | 104 465.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 547 287.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 038 295.00 | |
GG - OPERATING RESULT (I - II) | | | 797 939.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 479.00 | |
GP Total financial income (V) | | | 479.00 | |
GQ Financial allocations to depreciation and provisions | | | 7 883.00 | |
GR Interest and similar expenses | | | 11 320.00 | |
GU Total financial expenses (VI) | | | 19 203.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18 723.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 779 215.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 494 836.00 | 494 836.00 | | 494 836.00 |
HD Total exceptional income (VII) | 494 836.00 | 494 836.00 | | 494 836.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 494 836.00 | 494 836.00 | | 494 836.00 |
HK Income tax | 356 894.00 | 103 185.00 | | 356 894.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 331 549.00 | 2 201 195.00 | | 2 331 549.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 414 392.00 | 1 157 213.00 | | 1 414 392.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 917 158.00 | 1 043 982.00 | | 917 158.00 |
| |
| 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 | 10 863 987.00 | | 13 113.00 | 10 863 987.00 |
I3 DECREASES Total Financial Fixed Assets | | | 144 000.00 | |
I4 DECREASES Grand Total | 6 557.00 | | 10 870 544.00 | 6 557.00 |
IY DECREASES Total Tangible Fixed Assets | 6 557.00 | | 10 726 544.00 | 6 557.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 719 987.00 | | 13 113.00 | 10 719 987.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 144 000.00 | | | 144 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 378 173.00 | 547 287.00 | | 7 378 173.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 378 173.00 | 547 287.00 | | 7 378 173.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 033 756.00 | | 494 836.00 | 3 033 756.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 168 800.00 | 7 883.00 | | 168 800.00 |
7C Grand total | 3 202 556.00 | 7 883.00 | 494 836.00 | 3 202 556.00 |
| |
| 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 | 2 176.00 | | 2 176.00 | 2 176.00 |
8B Suppliers and Related Accounts | 112 226.00 | 112 226.00 | | 112 226.00 |
8E Income Taxes | 253 710.00 | 253 710.00 | | 253 710.00 |
UT Other financial assets | 144 000.00 | | 144 000.00 | 144 000.00 |
UX Other trade receivables | 264 888.00 | 264 888.00 | | 264 888.00 |
VB VAT | 8 568.00 | 8 568.00 | | 8 568.00 |
VC Group and associates | 723 470.00 | 723 470.00 | | 723 470.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 603.00 | 1 603.00 | | 1 603.00 |
VS Prepaid expenses | 44 035.00 | 44 035.00 | | 44 035.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 184 961.00 | 1 040 961.00 | 144 000.00 | 1 184 961.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 369 715.00 | 367 539.00 | 2 176.00 | 369 715.00 |
