| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 731 716.00 | 827 152.00 | 1 904 564.00 | 2 731 716.00 |
AR Technical installations, industrial equipment and tools | 12 512 961.00 | 3 802 433.00 | 8 710 528.00 | 12 512 961.00 |
BJ TOTAL (I) | 15 244 677.00 | 4 629 585.00 | 10 615 092.00 | 15 244 677.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 391 079.00 | | 391 079.00 | 391 079.00 |
BZ Other receivables | 243 832.00 | | 243 832.00 | 243 832.00 |
CF Cash and cash equivalents | 354 685.00 | | 354 685.00 | 354 685.00 |
CH Prepaid expenses | 142 687.00 | | 142 687.00 | 142 687.00 |
CJ TOTAL (II) | 1 132 283.00 | | 1 132 283.00 | 1 132 283.00 |
CO Grand total (0 to V) | 16 376 960.00 | 4 629 585.00 | 11 747 375.00 | 16 376 960.00 |
| |
| 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 | 337 425.00 | 321 513.00 | | 337 425.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 657 138.00 | 465 944.00 | | 657 138.00 |
DK Regulated provisions | 2 579 347.00 | 2 474 656.00 | | 2 579 347.00 |
DL TOTAL (I) | 3 614 610.00 | 3 302 813.00 | | 3 614 610.00 |
DP Provisions for Risks | 91 299.00 | 105 937.00 | | 91 299.00 |
DR TOTAL (IV) | 91 299.00 | 105 937.00 | | 91 299.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 578 346.00 | 8 355 147.00 | | 7 578 346.00 |
DX Trade payables and related accounts | 203 639.00 | 98 324.00 | | 203 639.00 |
DY Tax and social security liabilities | 259 481.00 | 94 974.00 | | 259 481.00 |
EC TOTAL (IV) | 8 041 466.00 | 8 548 444.00 | | 8 041 466.00 |
EE Grand total (I to V) | 11 747 375.00 | 11 957 194.00 | | 11 747 375.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 480 097.00 | | 2 480 097.00 | 2 480 097.00 |
FJ Net sales | 2 480 097.00 | | 2 480 097.00 | 2 480 097.00 |
FQ Other income | | | 47 322.00 | |
FR Total operating income (I) | | | 2 527 419.00 | |
FW Other purchases and external expenses | | | 538 070.00 | |
FX Taxes, duties, and similar payments | | | 160 861.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 610 057.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 308 989.00 | |
GG - OPERATING RESULT (I - II) | | | 1 218 430.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 570.00 | |
GR Interest and similar expenses | | | 197 478.00 | |
GU Total financial expenses (VI) | | | 201 048.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -201 048.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 017 383.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 104 691.00 | 164 203.00 | | 104 691.00 |
HH Total exceptional expenses (VIII) | 104 691.00 | 164 203.00 | | 104 691.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -104 691.00 | -164 203.00 | | -104 691.00 |
HK Income tax | 255 554.00 | 187 598.00 | | 255 554.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 527 419.00 | 2 250 396.00 | | 2 527 419.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 870 281.00 | 1 784 452.00 | | 1 870 281.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 657 138.00 | 465 944.00 | | 657 138.00 |
| |
| 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 | 15 244 677.00 | | | 15 244 677.00 |
I4 DECREASES Grand Total | | | 15 244 677.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 244 677.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 244 677.00 | | | 15 244 677.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 001 320.00 | 610 057.00 | | 4 001 320.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 001 320.00 | 610 057.00 | | 4 001 320.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 474 656.00 | 104 691.00 | | 2 474 656.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 105 937.00 | 3 570.00 | 18 208.00 | 105 937.00 |
7C Grand total | 2 580 593.00 | 108 261.00 | 18 208.00 | 2 580 593.00 |
UG - Financial | | 3 570.00 | 18 208.00 | |
UJ - Exceptional | | 104 691.00 | | |
| |
| 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 | 7 578 346.00 | 822 382.00 | | 7 578 346.00 |
8B Suppliers and Related Accounts | 203 639.00 | 203 639.00 | | 203 639.00 |
8E Income Taxes | 255 554.00 | 255 554.00 | | 255 554.00 |
UX Other trade receivables | 391 079.00 | 391 079.00 | | 391 079.00 |
VB VAT | 40 487.00 | 40 487.00 | | 40 487.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 927.00 | 3 927.00 | | 3 927.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 203 345.00 | 203 345.00 | | 203 345.00 |
VS Prepaid expenses | 142 687.00 | 142 687.00 | | 142 687.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 777 598.00 | 777 598.00 | | 777 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 041 466.00 | 1 285 503.00 | | 8 041 466.00 |
