| |
| 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 | 21 736 860.00 | 8 813 348.00 | 12 923 512.00 | 21 736 860.00 |
BJ TOTAL (I) | 21 736 860.00 | 8 813 348.00 | 12 923 512.00 | 21 736 860.00 |
BX Customers and related accounts | 104 867.00 | | 104 867.00 | 104 867.00 |
BZ Other receivables | 2 045 450.00 | | 2 045 450.00 | 2 045 450.00 |
CF Cash and cash equivalents | 114 450.00 | | 114 450.00 | 114 450.00 |
CH Prepaid expenses | 2 521.00 | | 2 521.00 | 2 521.00 |
CJ TOTAL (II) | 2 267 288.00 | | 2 267 288.00 | 2 267 288.00 |
CO Grand total (0 to V) | 24 004 149.00 | 8 813 348.00 | 15 190 801.00 | 24 004 149.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 060.00 | 8 060.00 | | 8 060.00 |
DB Share, merger, contribution premiums, etc. | 24 180.00 | 24 180.00 | | 24 180.00 |
DH Retained earnings | -4 052 068.00 | -4 448 203.00 | | -4 052 068.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 658 922.00 | 396 135.00 | | 658 922.00 |
DK Regulated provisions | 4 439 587.00 | 4 483 090.00 | | 4 439 587.00 |
DL TOTAL (I) | 1 078 681.00 | 463 262.00 | | 1 078 681.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 380 209.00 | 14 209 322.00 | | 13 380 209.00 |
DX Trade payables and related accounts | 161 583.00 | 150 951.00 | | 161 583.00 |
DY Tax and social security liabilities | 6 508.00 | 4 039.00 | | 6 508.00 |
EB Prepaid income (2) | 563 820.00 | 608 901.00 | | 563 820.00 |
EC TOTAL (IV) | 14 112 120.00 | 14 973 213.00 | | 14 112 120.00 |
EE Grand total (I to V) | 15 190 801.00 | 15 436 475.00 | | 15 190 801.00 |
EG Accrued income and payables due within one year | 2 032 241.00 | 1 869 352.00 | | 2 032 241.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 556 737.00 | | 2 556 737.00 | 2 556 737.00 |
FG Production sold - services | 55 546.00 | | 55 546.00 | 55 546.00 |
FJ Net sales | 2 612 283.00 | | 2 612 283.00 | 2 612 283.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 2 612 287.00 | |
FW Other purchases and external expenses | | | 280 970.00 | |
FX Taxes, duties, and similar payments | | | 56 838.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 086 781.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 424 592.00 | |
GG - OPERATING RESULT (I - II) | | | 1 187 695.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 54 951.00 | |
GP Total financial income (V) | | | 54 951.00 | |
GR Interest and similar expenses | | | 337 344.00 | |
GU Total financial expenses (VI) | | | 337 344.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -282 393.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 905 302.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 43 503.00 | | | 43 503.00 |
HD Total exceptional income (VII) | 43 503.00 | | | 43 503.00 |
HG Exceptional depreciation and provisions | | 80 748.00 | | |
HH Total exceptional expenses (VIII) | | 80 748.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 43 503.00 | -80 748.00 | | 43 503.00 |
HK Income tax | 289 883.00 | 187 608.00 | | 289 883.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 710 741.00 | 2 469 487.00 | | 2 710 741.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 051 819.00 | 2 073 352.00 | | 2 051 819.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 658 922.00 | 396 135.00 | | 658 922.00 |
| |
| 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 | 21 735 602.00 | | 1 258.00 | 21 735 602.00 |
I4 DECREASES Grand Total | | | 21 736 860.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 736 860.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 735 602.00 | | 1 258.00 | 21 735 602.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 726 567.00 | 1 086 781.00 | | 7 726 567.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 726 567.00 | 1 086 781.00 | | 7 726 567.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 4 483 090.00 | | 43 503.00 | 4 483 090.00 |
7C Grand total | 4 483 090.00 | | 43 503.00 | 4 483 090.00 |
UE of which provisions and reversals: - Operating | | | 43 503.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 161 583.00 | 161 583.00 | | 161 583.00 |
8L Deferred income | 563 820.00 | 563 820.00 | | 563 820.00 |
UX Other trade receivables | 104 867.00 | 104 867.00 | | 104 867.00 |
VB VAT | 39 775.00 | 39 775.00 | | 39 775.00 |
VC Group and associates | 2 005 676.00 | 2 005 676.00 | | 2 005 676.00 |
VI Group and Associates | 13 380 209.00 | 1 300 330.00 | 4 404 465.00 | 13 380 209.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 408.00 | 2 408.00 | | 2 408.00 |
VS Prepaid expenses | 2 521.00 | 2 521.00 | | 2 521.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 152 838.00 | 2 152 838.00 | | 2 152 838.00 |
VW VAT | 4 100.00 | 4 100.00 | | 4 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 112 120.00 | 2 032 241.00 | 4 404 465.00 | 14 112 120.00 |
