| |
| 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 | 38 737 141.00 | 38 737 141.00 | | 38 737 141.00 |
BH Other financial assets | 6 873 320.00 | | 6 873 320.00 | 6 873 320.00 |
BJ TOTAL (I) | 45 610 460.00 | 38 737 141.00 | 6 873 320.00 | 45 610 460.00 |
BX Customers and related accounts | 7 348.00 | | 7 348.00 | 7 348.00 |
BZ Other receivables | 4 796.00 | | 4 796.00 | 4 796.00 |
CF Cash and cash equivalents | 252 333.00 | | 252 333.00 | 252 333.00 |
CJ TOTAL (II) | 264 476.00 | | 264 476.00 | 264 476.00 |
CO Grand total (0 to V) | 45 874 937.00 | 38 737 141.00 | 7 137 796.00 | 45 874 937.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -14 602 514.00 | -15 857 796.00 | | -14 602 514.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 353 970.00 | 1 255 282.00 | | 1 353 970.00 |
DL TOTAL (I) | -13 247 544.00 | -14 601 514.00 | | -13 247 544.00 |
DU Loans and Debts from Credit Institutions (3) | 3 373 855.00 | 5 777 292.00 | | 3 373 855.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 454 435.00 | 15 734 578.00 | | 16 454 435.00 |
DX Trade payables and related accounts | 6 059.00 | 5 943.00 | | 6 059.00 |
DY Tax and social security liabilities | | 361.00 | | |
EA Other liabilities | 550 991.00 | 591 345.00 | | 550 991.00 |
EC TOTAL (IV) | 20 385 340.00 | 22 109 520.00 | | 20 385 340.00 |
EE Grand total (I to V) | 7 137 796.00 | 7 508 006.00 | | 7 137 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 2 682 098.00 | 2 682 098.00 | |
FJ Net sales | | 2 682 098.00 | 2 682 098.00 | |
FR Total operating income (I) | | | 2 682 098.00 | |
FW Other purchases and external expenses | | | 23 523.00 | |
FX Taxes, duties, and similar payments | | | 33 793.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 57 317.00 | |
GG - OPERATING RESULT (I - II) | | | 2 624 782.00 | |
GK Income from other securities and fixed asset receivables | | | 278 677.00 | |
GP Total financial income (V) | | | 278 677.00 | |
GR Interest and similar expenses | | | 998 498.00 | |
GU Total financial expenses (VI) | | | 998 498.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -719 821.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 904 961.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 550 991.00 | 591 345.00 | | 550 991.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 960 776.00 | 2 982 409.00 | | 2 960 776.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 606 806.00 | 1 727 127.00 | | 1 606 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 353 970.00 | 1 255 282.00 | | 1 353 970.00 |
| |
| 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 | 45 983 495.00 | | 251 258.00 | 45 983 495.00 |
I3 DECREASES Total Financial Fixed Assets | | 624 293.00 | 6 873 320.00 | |
I4 DECREASES Grand Total | | 624 293.00 | 45 610 460.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 737 141.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 737 141.00 | | | 38 737 141.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 246 354.00 | | 251 258.00 | 7 246 354.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 737 141.00 | | | 38 737 141.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 737 141.00 | | | 38 737 141.00 |
| |
| 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 | 16 454 435.00 | 2 057.00 | | 16 454 435.00 |
8B Suppliers and Related Accounts | 6 059.00 | 6 059.00 | | 6 059.00 |
UT Other financial assets | 6 873 320.00 | 410 723.00 | 6 462 596.00 | 6 873 320.00 |
UX Other trade receivables | 7 348.00 | 7 348.00 | | 7 348.00 |
VB VAT | 4 705.00 | 4 705.00 | | 4 705.00 |
VH Loans with a maturity of more than one year at origin | 3 373 855.00 | 2 520 055.00 | 853 800.00 | 3 373 855.00 |
VI Group and Associates | 550 991.00 | 550 991.00 | | 550 991.00 |
VJ Loans taken out during the year | 719 766.00 | | | 719 766.00 |
VK Loans repaid during the year | 2 403 120.00 | | | 2 403 120.00 |
VP Miscellaneous | 91.00 | 91.00 | | 91.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 885 464.00 | 422 867.00 | 6 462 596.00 | 6 885 464.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 385 340.00 | 3 079 162.00 | 853 800.00 | 20 385 340.00 |
