| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 17 486.00 | 5 812.00 | 11 673.00 | 17 486.00 |
AP Buildings | 1 643 997.00 | 674 266.00 | 969 729.00 | 1 643 997.00 |
AR Technical installations, industrial equipment and tools | 15 721 353.00 | 6 112 327.00 | 9 609 025.00 | 15 721 353.00 |
BJ TOTAL (I) | 17 382 834.00 | 6 792 407.00 | 10 590 428.00 | 17 382 834.00 |
BX Customers and related accounts | 351 666.00 | | 351 666.00 | 351 666.00 |
BZ Other receivables | 23 291.00 | | 23 291.00 | 23 291.00 |
CF Cash and cash equivalents | 293 742.00 | | 293 742.00 | 293 742.00 |
CH Prepaid expenses | 19 647.00 | | 19 647.00 | 19 647.00 |
CJ TOTAL (II) | 688 347.00 | | 688 347.00 | 688 347.00 |
CO Grand total (0 to V) | 18 071 181.00 | 6 792 407.00 | 11 278 774.00 | 18 071 181.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 745 000.00 | 1 745 000.00 | | 1 745 000.00 |
DH Retained earnings | -4 073 697.00 | -3 788 613.00 | | -4 073 697.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 238 333.00 | -285 084.00 | | 238 333.00 |
DK Regulated provisions | 3 350 894.00 | 3 314 868.00 | | 3 350 894.00 |
DL TOTAL (I) | 1 260 531.00 | 986 172.00 | | 1 260 531.00 |
DQ Provisions for Expenses | 819 090.00 | 750 764.00 | | 819 090.00 |
DR TOTAL (IV) | 819 090.00 | 750 764.00 | | 819 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 053 632.00 | 10 087 309.00 | | 9 053 632.00 |
DX Trade payables and related accounts | 141 006.00 | 244 486.00 | | 141 006.00 |
DY Tax and social security liabilities | 4 514.00 | 943.00 | | 4 514.00 |
EC TOTAL (IV) | 9 199 153.00 | 10 332 738.00 | | 9 199 153.00 |
EE Grand total (I to V) | 11 278 774.00 | 12 069 674.00 | | 11 278 774.00 |
EG Accrued income and payables due within one year | 355 469.00 | 420 830.00 | | 355 469.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FD Production sold - goods | | | 2 569 623.00 | |
FJ Net sales | | | 2 569 623.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 2 569 626.00 | |
FW Other purchases and external expenses | | | 498 483.00 | |
FX Taxes, duties, and similar payments | | | 172 533.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 812 285.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 629.00 | |
GF Total Operating Expenses (II) | | | 1 483 930.00 | |
GG - OPERATING RESULT (I - II) | | | 1 085 695.00 | |
GL Other interest and similar income | | | 69.00 | |
GP Total financial income (V) | | | 69.00 | |
GQ Financial allocations to depreciation and provisions | | | 68 326.00 | |
GR Interest and similar expenses | | | 743 033.00 | |
GU Total financial expenses (VI) | | | 811 358.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -811 290.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 274 405.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 46.00 | | | 46.00 |
HG Exceptional depreciation and provisions | 36 026.00 | 115 555.00 | | 36 026.00 |
HH Total exceptional expenses (VIII) | 36 072.00 | 115 555.00 | | 36 072.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -36 072.00 | -115 555.00 | | -36 072.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 569 694.00 | 2 252 792.00 | | 2 569 694.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 331 361.00 | 2 537 876.00 | | 2 331 361.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 238 333.00 | -285 084.00 | | 238 333.00 |
| |
| 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 | 17 382 834.00 | | | 17 382 834.00 |
I4 DECREASES Grand Total | | | 17 382 834.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 382 834.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 382 834.00 | | | 17 382 834.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 980 121.00 | 812 285.00 | | 5 980 121.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 980 121.00 | 812 285.00 | | 5 980 121.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 314 868.00 | 36 026.00 | | 3 314 868.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 750 764.00 | 68 326.00 | | 750 764.00 |
7C Grand total | 4 065 632.00 | 104 352.00 | | 4 065 632.00 |
UG - Financial | | 104 352.00 | | |
| |
| 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 | 9 053 632.00 | 209 947.00 | | 9 053 632.00 |
8B Suppliers and Related Accounts | 141 006.00 | 141 008.00 | | 141 006.00 |
8D Social Security and Other Social Organizations | 4 514.00 | 4 514.00 | | 4 514.00 |
UX Other trade receivables | 351 666.00 | 351 666.00 | | 351 666.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 291.00 | 23 291.00 | | 23 291.00 |
VS Prepaid expenses | 19 647.00 | 19 647.00 | | 19 647.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 394 605.00 | 394 605.00 | | 394 605.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 199 153.00 | 355 469.00 | | 9 199 153.00 |
