| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 435 373.00 | 588 822.00 | 846 551.00 | 1 435 373.00 |
AR Technical installations, industrial equipment and tools | 16 790 026.00 | 6 702 754.00 | 10 087 272.00 | 16 790 026.00 |
BJ TOTAL (I) | 18 225 399.00 | 7 291 576.00 | 10 933 823.00 | 18 225 399.00 |
BX Customers and related accounts | 211 507.00 | | 211 507.00 | 211 507.00 |
BZ Other receivables | 16 661.00 | | 16 661.00 | 16 661.00 |
CF Cash and cash equivalents | 220 960.00 | | 220 960.00 | 220 960.00 |
CH Prepaid expenses | 18 906.00 | | 18 906.00 | 18 906.00 |
CJ TOTAL (II) | 468 034.00 | | 468 034.00 | 468 034.00 |
CO Grand total (0 to V) | 18 693 433.00 | 7 291 576.00 | 11 401 857.00 | 18 693 433.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 050 000.00 | 11 050 000.00 | | 11 050 000.00 |
DH Retained earnings | -13 103 682.00 | -13 721 810.00 | | -13 103 682.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 508 926.00 | 618 128.00 | | 1 508 926.00 |
DK Regulated provisions | 9 837 383.00 | 10 478 195.00 | | 9 837 383.00 |
DL TOTAL (I) | 9 292 626.00 | 8 424 513.00 | | 9 292 626.00 |
DQ Provisions for Expenses | 433 848.00 | 422 464.00 | | 433 848.00 |
DR TOTAL (IV) | 433 848.00 | 422 464.00 | | 433 848.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 572 846.00 | 3 295 999.00 | | 1 572 846.00 |
DX Trade payables and related accounts | 100 353.00 | 24 779.00 | | 100 353.00 |
DY Tax and social security liabilities | 2 185.00 | 563.00 | | 2 185.00 |
EC TOTAL (IV) | 1 675 383.00 | 3 321 341.00 | | 1 675 383.00 |
EE Grand total (I to V) | 11 401 857.00 | 12 168 317.00 | | 11 401 857.00 |
EG Accrued income and payables due within one year | 841 932.00 | 225 891.00 | | 841 932.00 |
EI Including equity loans | 1 572 846.00 | | | 1 572 846.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 2 364 005.00 | |
FJ Net sales | | | 2 364 005.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 364 008.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 427 243.00 | |
FX Taxes, duties, and similar payments | | | 173 334.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 702 794.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 303 372.00 | |
GG - OPERATING RESULT (I - II) | | | 1 060 636.00 | |
GL Other interest and similar income | | | 1 986.00 | |
GP Total financial income (V) | | | 1 986.00 | |
GR Interest and similar expenses | | | 166 833.00 | |
GU Total financial expenses (VI) | | | 178 217.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -176 231.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 884 405.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 645 900.00 | 626 222.00 | | 645 900.00 |
HD Total exceptional income (VII) | 645 900.00 | 626 222.00 | | 645 900.00 |
HG Exceptional depreciation and provisions | 21 379.00 | | | 21 379.00 |
HH Total exceptional expenses (VIII) | 21 379.00 | | | 21 379.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 624 521.00 | 626 222.00 | | 624 521.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 011 894.00 | 2 813 126.00 | | 3 011 894.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 502 968.00 | 2 194 998.00 | | 1 502 968.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 508 926.00 | 618 128.00 | | 1 508 926.00 |
| |
| 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 | 18 222 147.00 | | 30 668.00 | 18 222 147.00 |
I4 DECREASES Grand Total | | 27 417.00 | 18 225 399.00 | |
IY DECREASES Total Tangible Fixed Assets | | 27 417.00 | 18 225 399.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 222 147.00 | | 30 668.00 | 18 222 147.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 599 907.00 | 702 794.00 | 11 125.00 | 6 599 907.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 599 907.00 | 702 794.00 | 11 125.00 | 6 599 907.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 478 195.00 | 5 087.00 | 645 900.00 | 10 478 195.00 |
7C Grand total | 10 478 195.00 | 5 087.00 | 645 900.00 | 10 478 195.00 |
UJ - Exceptional | | 5 087.00 | 645 900.00 | |
| |
| 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 | 1 447 414.00 | 613 963.00 | 833 452.00 | 1 447 414.00 |
8B Suppliers and Related Accounts | 100 353.00 | 100 353.00 | | 100 353.00 |
8K Other liabilities (including liabilities related to repo transactions) | 125 432.00 | 125 432.00 | | 125 432.00 |
UX Other trade receivables | 211 507.00 | 211 507.00 | | 211 507.00 |
VK Loans repaid during the year | 1 653 443.00 | | | 1 653 443.00 |
VP Miscellaneous | 16 661.00 | 16 661.00 | | 16 661.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 185.00 | 2 185.00 | | 2 185.00 |
VS Prepaid expenses | 18 906.00 | 18 906.00 | | 18 906.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 247 074.00 | 247 074.00 | | 247 074.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 675 383.00 | 841 932.00 | 833 452.00 | 1 675 383.00 |
