| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 695 250.00 | 280 473.00 | 414 777.00 | 695 250.00 |
AR Technical installations, industrial equipment and tools | 16 860 565.00 | 6 897 540.00 | 9 963 025.00 | 16 860 565.00 |
BH Other financial assets | 609 998.00 | | 609 998.00 | 609 998.00 |
BJ TOTAL (I) | 18 165 813.00 | 7 178 012.00 | 10 987 800.00 | 18 165 813.00 |
BV Advances and down payments on orders | 21 945.00 | | 21 945.00 | 21 945.00 |
BX Customers and related accounts | 317 124.00 | | 317 124.00 | 317 124.00 |
BZ Other receivables | 60 140.00 | | 60 140.00 | 60 140.00 |
CF Cash and cash equivalents | 813 429.00 | | 813 429.00 | 813 429.00 |
CH Prepaid expenses | 273 806.00 | | 273 806.00 | 273 806.00 |
CJ TOTAL (II) | 1 486 443.00 | | 1 486 443.00 | 1 486 443.00 |
CO Grand total (0 to V) | 19 652 256.00 | 7 178 012.00 | 12 474 244.00 | 19 652 256.00 |
CP Shares due in less than one year | 609 998.00 | | | 609 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 937 000.00 | 937 000.00 | | 937 000.00 |
DH Retained earnings | -4 334 651.00 | -3 870 705.00 | | -4 334 651.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 560.00 | -463 946.00 | | -40 560.00 |
DK Regulated provisions | 3 729 412.00 | 3 759 535.00 | | 3 729 412.00 |
DL TOTAL (I) | 291 201.00 | 361 884.00 | | 291 201.00 |
DQ Provisions for Expenses | 200 000.00 | 200 000.00 | | 200 000.00 |
DR TOTAL (IV) | 200 000.00 | 200 000.00 | | 200 000.00 |
DU Loans and Debts from Credit Institutions (3) | 8 069 075.00 | 8 965 623.00 | | 8 069 075.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 541 561.00 | 3 541 561.00 | | 3 541 561.00 |
DX Trade payables and related accounts | 367 829.00 | 357 497.00 | | 367 829.00 |
DY Tax and social security liabilities | 4 578.00 | 18 434.00 | | 4 578.00 |
EC TOTAL (IV) | 11 983 043.00 | 12 883 115.00 | | 11 983 043.00 |
EE Grand total (I to V) | 12 474 244.00 | 13 444 999.00 | | 12 474 244.00 |
EI Including equity loans | 3 541 561.00 | | | 3 541 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 115 799.00 | | 2 115 799.00 | 2 115 799.00 |
FJ Net sales | 2 115 799.00 | | 2 115 799.00 | 2 115 799.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 115 801.00 | |
FW Other purchases and external expenses | | | 390 614.00 | |
FX Taxes, duties, and similar payments | | | 122 200.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 170 530.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 683 348.00 | |
GG - OPERATING RESULT (I - II) | | | 432 454.00 | |
GR Interest and similar expenses | | | 503 137.00 | |
GU Total financial expenses (VI) | | | 503 137.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -503 137.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -70 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 30 123.00 | | | 30 123.00 |
HG Exceptional depreciation and provisions | | 161 184.00 | | |
HH Total exceptional expenses (VIII) | | 161 184.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 30 123.00 | -161 184.00 | | 30 123.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 145 924.00 | 1 826 545.00 | | 2 145 924.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 186 484.00 | 2 290 491.00 | | 2 186 484.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -40 560.00 | -463 946.00 | | -40 560.00 |
| |
| 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 | 18 182 815.00 | | | 18 182 815.00 |
I3 DECREASES Total Financial Fixed Assets | | 17 002.00 | 609 998.00 | |
I4 DECREASES Grand Total | | 17 002.00 | 18 165 813.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 555 815.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 555 815.00 | | | 17 555 815.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 627 000.00 | | | 627 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 007 482.00 | 1 170 530.00 | | 6 007 482.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 007 482.00 | 1 170 530.00 | | 6 007 482.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 759 535.00 | | 30 123.00 | 3 759 535.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 200 000.00 | | | 200 000.00 |
7C Grand total | 3 959 535.00 | | 30 123.00 | 3 959 535.00 |
UJ - Exceptional | | | 30 123.00 | |
| |
| 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 | 3 541 561.00 | | | 3 541 561.00 |
8B Suppliers and Related Accounts | 367 829.00 | 367 829.00 | | 367 829.00 |
UT Other financial assets | 609 998.00 | | 609 998.00 | 609 998.00 |
UX Other trade receivables | 317 124.00 | 317 124.00 | | 317 124.00 |
VB VAT | 60 140.00 | 60 140.00 | | 60 140.00 |
VG Loans with a maturity of up to one year at origin | 111.00 | 111.00 | | 111.00 |
VH Loans with a maturity of more than one year at origin | 8 068 964.00 | 896 552.00 | 3 586 208.00 | 8 068 964.00 |
VK Loans repaid during the year | 896 552.00 | | | 896 552.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 578.00 | 4 578.00 | | 4 578.00 |
VS Prepaid expenses | 273 806.00 | 273 806.00 | | 273 806.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 261 067.00 | 651 069.00 | 609 998.00 | 1 261 067.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 983 043.00 | 1 269 070.00 | 3 586 208.00 | 11 983 043.00 |
