| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 555 143.00 | 1 544 576.00 | 1 010 566.00 | 2 555 143.00 |
AR Technical installations, industrial equipment and tools | 5 638 853.00 | 5 638 853.00 | | 5 638 853.00 |
AT Other tangible assets | 723 341.00 | 723 341.00 | | 723 341.00 |
BH Other financial assets | 633 148.00 | | 633 148.00 | 633 148.00 |
BJ TOTAL (I) | 9 550 486.00 | 7 906 772.00 | 1 643 714.00 | 9 550 486.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 544 735.00 | | 2 544 735.00 | 2 544 735.00 |
CF Cash and cash equivalents | 1 114 258.00 | | 1 114 258.00 | 1 114 258.00 |
CJ TOTAL (II) | 3 658 994.00 | | 3 658 994.00 | 3 658 994.00 |
CO Grand total (0 to V) | 13 209 481.00 | 7 906 772.00 | 5 302 709.00 | 13 209 481.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 384 000.00 | 384 000.00 | | 384 000.00 |
DD Legal reserve (1) | 38 400.00 | 38 400.00 | | 38 400.00 |
DF Regulated reserves (1) | 1 208 085.00 | 1 208 085.00 | | 1 208 085.00 |
DG Other reserves | 11 755.00 | 11 755.00 | | 11 755.00 |
DH Retained earnings | -160 066.00 | 461.00 | | -160 066.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 135 327.00 | -160 527.00 | | 1 135 327.00 |
DL TOTAL (I) | 2 617 502.00 | 1 482 174.00 | | 2 617 502.00 |
DP Provisions for Risks | 11 424.00 | 324 328.00 | | 11 424.00 |
DR TOTAL (IV) | 11 424.00 | 324 328.00 | | 11 424.00 |
DV Miscellaneous Loans and Financial Debts (4) | 386.00 | 538.00 | | 386.00 |
DW Advances and down payments received on current orders | 1 114 074.00 | 1 097 721.00 | | 1 114 074.00 |
DX Trade payables and related accounts | 5 509.00 | 4 880.00 | | 5 509.00 |
DY Tax and social security liabilities | 186 883.00 | 258 919.00 | | 186 883.00 |
EA Other liabilities | 1 366 928.00 | 2 525 570.00 | | 1 366 928.00 |
EC TOTAL (IV) | 2 673 783.00 | 3 887 630.00 | | 2 673 783.00 |
EE Grand total (I to V) | 5 302 709.00 | 5 694 133.00 | | 5 302 709.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 795 548.00 | | 2 795 548.00 | 2 795 548.00 |
FJ Net sales | 2 795 548.00 | | 2 795 548.00 | 2 795 548.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 272 103.00 | |
FQ Other income | | | -21 420.00 | |
FR Total operating income (I) | | | 5 046 231.00 | |
FW Other purchases and external expenses | | | 3 987 389.00 | |
FX Taxes, duties, and similar payments | | | 108 024.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 81 540.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 11 424.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 188 378.00 | |
GG - OPERATING RESULT (I - II) | | | 857 852.00 | |
GR Interest and similar expenses | | | 2 724.00 | |
GU Total financial expenses (VI) | | | 2 724.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 724.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 855 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 280 200.00 | | | 280 200.00 |
HD Total exceptional income (VII) | 280 200.00 | 329 800.00 | | 280 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 280 200.00 | 329 800.00 | | 280 200.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 326 431.00 | 4 722 537.00 | | 5 326 431.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 191 103.00 | 4 883 064.00 | | 4 191 103.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 135 327.00 | -160 527.00 | | 1 135 327.00 |
| |
| 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 | 9 533 443.00 | | 17 044.00 | 9 533 443.00 |
I3 DECREASES Total Financial Fixed Assets | | | 633 148.00 | |
I4 DECREASES Grand Total | | | 9 550 487.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 917 339.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 917 339.00 | | | 8 917 339.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 616 105.00 | | 17 044.00 | 616 105.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 825 232.00 | 81 540.00 | | 7 825 232.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 825 232.00 | 81 540.00 | | 7 825 232.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 324 328.00 | 11 424.00 | 324 328.00 | 324 328.00 |
6T Receivables | 1 015 100.00 | | 1 015 100.00 | 1 015 100.00 |
7B Total provisions for depreciation | 1 015 100.00 | | 1 015 100.00 | 1 015 100.00 |
7C Grand total | 1 339 428.00 | 11 424.00 | 1 339 428.00 | 1 339 428.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | | 1 059 228.00 | |
| |
| 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 | 5 509.00 | 5 509.00 | | 5 509.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 366 928.00 | 1 366 928.00 | | 1 366 928.00 |
UT Other financial assets | 633 148.00 | | 633 148.00 | 633 148.00 |
VB VAT | 186 597.00 | 186 597.00 | | 186 597.00 |
VC Group and associates | 751 200.00 | 751 200.00 | | 751 200.00 |
VI Group and Associates | 386.00 | 386.00 | | 386.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 205.00 | 1 205.00 | | 1 205.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 606 938.00 | 1 606 938.00 | | 1 606 938.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 177 884.00 | 2 544 735.00 | 633 148.00 | 3 177 884.00 |
VW VAT | 185 678.00 | 185 678.00 | | 185 678.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 559 708.00 | 1 559 708.00 | | 1 559 708.00 |
