| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 78 667.00 | 14 873.00 | 63 794.00 | 78 667.00 |
AR Technical installations, industrial equipment and tools | 70 070 206.00 | 33 894 555.00 | 36 175 651.00 | 70 070 206.00 |
AT Other tangible assets | 78 538.00 | 63 675.00 | 14 863.00 | 78 538.00 |
AX Advances and down payments | 501 494.00 | | 501 494.00 | 501 494.00 |
BH Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 71 082 252.00 | 33 973 102.00 | 37 109 150.00 | 71 082 252.00 |
BX Customers and related accounts | 2 447 465.00 | | 2 447 465.00 | 2 447 465.00 |
BZ Other receivables | 829 653.00 | | 829 653.00 | 829 653.00 |
CD Marketable securities | 401 000.00 | | 401 000.00 | 401 000.00 |
CF Cash and cash equivalents | 3 933 048.00 | | 3 933 048.00 | 3 933 048.00 |
CH Prepaid expenses | 7 306.00 | | 7 306.00 | 7 306.00 |
CJ TOTAL (II) | 7 618 471.00 | | 7 618 471.00 | 7 618 471.00 |
CO Grand total (0 to V) | 78 700 723.00 | 33 973 102.00 | 44 727 621.00 | 78 700 723.00 |
CU Other investments | 351 347.00 | | 351 347.00 | 351 347.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 098 702.00 | 1 098 702.00 | | 1 098 702.00 |
DB Share, merger, contribution premiums, etc. | 148 131.00 | 148 131.00 | | 148 131.00 |
DD Legal reserve (1) | 109 870.00 | 109 870.00 | | 109 870.00 |
DG Other reserves | 12 628 401.00 | 12 628 401.00 | | 12 628 401.00 |
DH Retained earnings | 9 818 303.00 | 10 667 543.00 | | 9 818 303.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 522 613.00 | -849 240.00 | | 522 613.00 |
DK Regulated provisions | 17 347 429.00 | 15 083 169.00 | | 17 347 429.00 |
DL TOTAL (I) | 41 673 448.00 | 38 886 576.00 | | 41 673 448.00 |
DQ Provisions for Expenses | 1 219 984.00 | 1 061 038.00 | | 1 219 984.00 |
DR TOTAL (IV) | 1 219 984.00 | 1 061 038.00 | | 1 219 984.00 |
DU Loans and Debts from Credit Institutions (3) | 3 058.00 | 3 987.00 | | 3 058.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100.00 | 3 100.00 | | 100.00 |
DX Trade payables and related accounts | 1 368 669.00 | 2 355 112.00 | | 1 368 669.00 |
DY Tax and social security liabilities | 462 363.00 | 404 991.00 | | 462 363.00 |
EA Other liabilities | | 614.00 | | |
EC TOTAL (IV) | 1 834 189.00 | 2 767 804.00 | | 1 834 189.00 |
EE Grand total (I to V) | 44 727 621.00 | 42 715 418.00 | | 44 727 621.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 362 241.00 | 170 455.00 | 7 532 696.00 | 7 362 241.00 |
FJ Net sales | 7 362 241.00 | 170 455.00 | 7 532 696.00 | 7 362 241.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 706.00 | |
FQ Other income | | | 124 722.00 | |
FR Total operating income (I) | | | 7 674 124.00 | |
FW Other purchases and external expenses | | | 2 777 728.00 | |
FX Taxes, duties, and similar payments | | | 65 996.00 | |
FY Salaries and Wages | | | 190 162.00 | |
FZ Social Security Contributions | | | 52 200.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 672 621.00 | |
GE Other Expenses | | | 56 013.00 | |
GF Total Operating Expenses (II) | | | 5 814 721.00 | |
GG - OPERATING RESULT (I - II) | | | 1 859 403.00 | |
GL Other interest and similar income | | | 1 774.00 | |
GP Total financial income (V) | | | 1 774.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 774.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 861 177.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 388.00 | 964.00 | | 388.00 |
HB Exceptional income from capital transactions | 1 136 426.00 | 17 802.00 | | 1 136 426.00 |
HD Total exceptional income (VII) | 1 136 814.00 | 18 766.00 | | 1 136 814.00 |
HE Exceptional expenses on management operations | 2 381.00 | 3 535.00 | | 2 381.00 |
HF Exceptional expenses on capital transactions | 49 793.00 | | | 49 793.00 |
HG Exceptional depreciation and provisions | 2 423 205.00 | 2 490 098.00 | | 2 423 205.00 |
HH Total exceptional expenses (VIII) | 2 475 379.00 | 2 493 633.00 | | 2 475 379.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 338 564.00 | -2 474 867.00 | | -1 338 564.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 812 713.00 | 7 028 792.00 | | 8 812 713.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 290 100.00 | 7 878 031.00 | | 8 290 100.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 522 613.00 | -849 240.00 | | 522 613.00 |
HP References: Equipment leasing | 25 069.00 | 36 072.00 | | 25 069.00 |
| |
| 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 | 68 023 735.00 | | 4 070 254.00 | 68 023 735.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 2 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 353 347.00 | |
I4 DECREASES Grand Total | | 1 011 737.00 | 71 082 252.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 011 737.00 | 70 728 905.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 67 670 388.00 | | 4 070 254.00 | 67 670 388.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 353 347.00 | | | 353 347.00 |
NC DECREASES Transfers to advances and down payments | 501 494.00 | | | 501 494.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 262 426.00 | 2 662 705.00 | 971 860.00 | 32 262 426.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 262 426.00 | 2 662 705.00 | 971 860.00 | 32 262 426.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 15 083 169.00 | 2 264 259.00 | | 15 083 169.00 |
5Z Total provisions for risks and expenses | 1 061 038.00 | 158 946.00 | | 1 061 038.00 |
7C Grand total | 16 144 207.00 | 2 423 205.00 | | 16 144 207.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UJ - Exceptional | | 2 423 205.00 | | |
| |
| 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 | 100.00 | 100.00 | | 100.00 |
8B Suppliers and Related Accounts | 1 368 669.00 | 1 368 669.00 | | 1 368 669.00 |
8C Staff and Related Accounts | 23 551.00 | 23 551.00 | | 23 551.00 |
8D Social Security and Other Social Organizations | 19 765.00 | 19 765.00 | | 19 765.00 |
UT Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
UX Other trade receivables | 2 447 465.00 | 2 447 465.00 | | 2 447 465.00 |
VB VAT | 829 653.00 | 829 653.00 | | 829 653.00 |
VG Loans with a maturity of up to one year at origin | 3 058.00 | 3 058.00 | | 3 058.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 370.00 | 14 370.00 | | 14 370.00 |
VS Prepaid expenses | 7 306.00 | 7 306.00 | | 7 306.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 286 424.00 | 3 284 424.00 | 2 000.00 | 3 286 424.00 |
VW VAT | 404 677.00 | 404 677.00 | | 404 677.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 834 189.00 | 1 834 189.00 | | 1 834 189.00 |
