| |
| 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 | 38 374 152.00 | 5 810 711.00 | 32 563 441.00 | 38 374 152.00 |
AV Fixed assets in progress | 60 606.00 | | 60 606.00 | 60 606.00 |
BH Other financial assets | 30 000.00 | | 30 000.00 | 30 000.00 |
BJ TOTAL (I) | 38 464 758.00 | 5 810 711.00 | 32 654 047.00 | 38 464 758.00 |
BX Customers and related accounts | 1 002 494.00 | | 1 002 494.00 | 1 002 494.00 |
BZ Other receivables | 201 699.00 | | 201 699.00 | 201 699.00 |
CF Cash and cash equivalents | 1 068 709.00 | | 1 068 709.00 | 1 068 709.00 |
CH Prepaid expenses | 241.00 | | 241.00 | 241.00 |
CJ TOTAL (II) | 2 273 143.00 | | 2 273 143.00 | 2 273 143.00 |
CO Grand total (0 to V) | 40 737 901.00 | 5 810 711.00 | 34 927 190.00 | 40 737 901.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 67.00 | 33.00 | | 67.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 910 825.00 | 683 757.00 | | 910 825.00 |
DJ Investment subsidies | 7 472 224.00 | 7 068 857.00 | | 7 472 224.00 |
DL TOTAL (I) | 8 423 815.00 | 7 793 347.00 | | 8 423 815.00 |
DU Loans and Debts from Credit Institutions (3) | 17 539 010.00 | 18 700 832.00 | | 17 539 010.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 221 099.00 | 5 900 496.00 | | 5 221 099.00 |
DX Trade payables and related accounts | 476 908.00 | 511 627.00 | | 476 908.00 |
DY Tax and social security liabilities | 371 790.00 | 378 669.00 | | 371 790.00 |
EB Prepaid income (2) | 2 894 568.00 | 3 048 575.00 | | 2 894 568.00 |
EC TOTAL (IV) | 26 503 375.00 | 28 540 198.00 | | 26 503 375.00 |
EE Grand total (I to V) | 34 927 190.00 | 36 333 545.00 | | 34 927 190.00 |
EG Accrued income and payables due within one year | 10 172 425.00 | 10 960 447.00 | | 10 172 425.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 914 018.00 | | 4 914 018.00 | 4 914 018.00 |
FJ Net sales | 4 914 018.00 | | 4 914 018.00 | 4 914 018.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 213 492.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 5 127 513.00 | |
FW Other purchases and external expenses | | | 1 827 255.00 | |
FX Taxes, duties, and similar payments | | | 90 525.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 409 339.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 3 327 121.00 | |
GG - OPERATING RESULT (I - II) | | | 1 800 392.00 | |
GR Interest and similar expenses | | | 1 063 466.00 | |
GU Total financial expenses (VI) | | | 1 063 466.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 063 466.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 736 926.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 450 591.00 | 309 756.00 | | 450 591.00 |
HD Total exceptional income (VII) | 450 591.00 | 309 756.00 | | 450 591.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 450 591.00 | 309 756.00 | | 450 591.00 |
HK Income tax | 276 692.00 | 205 812.00 | | 276 692.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 578 104.00 | 5 558 215.00 | | 5 578 104.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 667 280.00 | 4 874 457.00 | | 4 667 280.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 910 825.00 | 683 757.00 | | 910 825.00 |
HP References: Equipment leasing | 173 020.00 | 178 791.00 | | 173 020.00 |
| |
| 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 | 38 464 758.00 | | | 38 464 758.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 000.00 | |
I4 DECREASES Grand Total | | | 38 464 758.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 434 758.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 434 758.00 | | | 38 434 758.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 000.00 | | | 30 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 401 371.00 | 1 409 339.00 | | 4 401 371.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 401 371.00 | 1 409 339.00 | | 4 401 371.00 |
| |
| 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 | 476 908.00 | 476 908.00 | | 476 908.00 |
8D Social Security and Other Social Organizations | 371 790.00 | 371 790.00 | | 371 790.00 |
8L Deferred income | 2 894 568.00 | 2 894 568.00 | | 2 894 568.00 |
UT Other financial assets | 30 000.00 | | 30 000.00 | 30 000.00 |
UX Other trade receivables | 1 002 494.00 | 1 002 494.00 | | 1 002 494.00 |
VH Loans with a maturity of more than one year at origin | 17 539 010.00 | 1 208 060.00 | 5 308 924.00 | 17 539 010.00 |
VI Group and Associates | 5 221 099.00 | 5 221 099.00 | | 5 221 099.00 |
VK Loans repaid during the year | 1 161 822.00 | | | 1 161 822.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 201 699.00 | 201 699.00 | | 201 699.00 |
VS Prepaid expenses | 241.00 | 241.00 | | 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 234 433.00 | 1 204 433.00 | 30 000.00 | 1 234 433.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 503 375.00 | 10 172 425.00 | 5 308 924.00 | 26 503 375.00 |
