| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 211 312.00 | 200 668.00 | 1 010 644.00 | 1 211 312.00 |
AP Buildings | 3 559 932.00 | 589 314.00 | 2 970 618.00 | 3 559 932.00 |
AR Technical installations, industrial equipment and tools | 11 408 343.00 | 2 549 554.00 | 8 858 788.00 | 11 408 343.00 |
BJ TOTAL (I) | 16 179 587.00 | 3 339 536.00 | 12 840 051.00 | 16 179 587.00 |
BX Customers and related accounts | 356 800.00 | | 356 800.00 | 356 800.00 |
BZ Other receivables | 61 571.00 | | 61 571.00 | 61 571.00 |
CF Cash and cash equivalents | 1 453.00 | | 1 453.00 | 1 453.00 |
CH Prepaid expenses | 9 793.00 | | 9 793.00 | 9 793.00 |
CJ TOTAL (II) | 429 617.00 | | 429 617.00 | 429 617.00 |
CO Grand total (0 to V) | 16 609 204.00 | 3 339 536.00 | 13 269 668.00 | 16 609 204.00 |
| |
| 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 | 25 234.00 | 24 449.00 | | 25 234.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 898 819.00 | 706 785.00 | | 898 819.00 |
DK Regulated provisions | 2 294 775.00 | 1 999 493.00 | | 2 294 775.00 |
DL TOTAL (I) | 3 259 528.00 | 2 771 428.00 | | 3 259 528.00 |
DQ Provisions for Expenses | 772 857.00 | 757 703.00 | | 772 857.00 |
DR TOTAL (IV) | 772 857.00 | 757 703.00 | | 772 857.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 827.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 8 910 876.00 | 10 213 508.00 | | 8 910 876.00 |
DX Trade payables and related accounts | 321 936.00 | 235 331.00 | | 321 936.00 |
DY Tax and social security liabilities | 4 470.00 | 113 561.00 | | 4 470.00 |
DZ Fixed asset liabilities and related accounts | | 42 612.00 | | |
EC TOTAL (IV) | 9 237 283.00 | 10 606 839.00 | | 9 237 283.00 |
EE Grand total (I to V) | 13 269 668.00 | 14 135 970.00 | | 13 269 668.00 |
EI Including equity loans | 8 910 876.00 | | | 8 910 876.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 331 182.00 | | 3 331 182.00 | 3 331 182.00 |
FJ Net sales | 3 331 182.00 | | 3 331 182.00 | 3 331 182.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 3 331 183.00 | |
FW Other purchases and external expenses | | | 571 486.00 | |
FX Taxes, duties, and similar payments | | | 176 017.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 796 694.00 | |
GE Other Expenses | | | 44 901.00 | |
GF Total Operating Expenses (II) | | | 1 589 098.00 | |
GG - OPERATING RESULT (I - II) | | | 1 742 085.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 335.00 | |
GP Total financial income (V) | | | 3 335.00 | |
GR Interest and similar expenses | | | 201 779.00 | |
GU Total financial expenses (VI) | | | 201 779.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -198 445.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 543 640.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 520.00 | | | 1 520.00 |
HD Total exceptional income (VII) | 1 520.00 | | | 1 520.00 |
HG Exceptional depreciation and provisions | 296 802.00 | 428 380.00 | | 296 802.00 |
HH Total exceptional expenses (VIII) | 296 802.00 | 428 380.00 | | 296 802.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -295 282.00 | -428 380.00 | | -295 282.00 |
HK Income tax | 349 540.00 | 276 810.00 | | 349 540.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 336 038.00 | 3 119 882.00 | | 3 336 038.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 437 219.00 | 2 413 097.00 | | 2 437 219.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 898 819.00 | 706 785.00 | | 898 819.00 |
| |
| 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 | 16 179 587.00 | | | 16 179 587.00 |
I4 DECREASES Grand Total | | | 16 179 587.00 | |
IO DECREASES Total including other intangible assets | | | 1 211 312.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 968 275.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 211 312.00 | | | 1 211 312.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 968 275.00 | | | 14 968 275.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 542 842.00 | 796 694.00 | | 2 542 842.00 |
PE DEPRECIATION Total including other intangible assets | 151 909.00 | 48 758.00 | | 151 909.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 390 933.00 | 747 935.00 | | 2 390 933.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 999 493.00 | 296 802.00 | 1 520.00 | 1 999 493.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 757 703.00 | 15 154.00 | | 757 703.00 |
7C Grand total | 2 757 197.00 | 311 956.00 | 1 520.00 | 2 757 197.00 |
UG - Financial | | 15 154.00 | | |
UJ - Exceptional | | 296 802.00 | 1 520.00 | |
| |
| 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 | 7 832 274.00 | 349 540.00 | | 7 832 274.00 |
8B Suppliers and Related Accounts | 321 936.00 | 321 936.00 | | 321 936.00 |
UX Other trade receivables | 356 800.00 | 356 800.00 | | 356 800.00 |
VB VAT | 61 571.00 | 61 571.00 | | 61 571.00 |
VI Group and Associates | 1 078 602.00 | | | 1 078 602.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 470.00 | 4 470.00 | | 4 470.00 |
VS Prepaid expenses | 9 793.00 | 9 793.00 | | 9 793.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 428 164.00 | 428 164.00 | | 428 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 237 283.00 | 675 946.00 | | 9 237 283.00 |
