| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 68 612.00 | 40 500.00 | 28 112.00 | 68 612.00 |
AR Technical installations, industrial equipment and tools | 947 173.00 | 471 053.00 | 476 120.00 | 947 173.00 |
BJ TOTAL (I) | 1 015 785.00 | 511 553.00 | 504 232.00 | 1 015 785.00 |
BX Customers and related accounts | 190 222.00 | | 190 222.00 | 190 222.00 |
BZ Other receivables | 2 183 003.00 | | 2 183 003.00 | 2 183 003.00 |
CF Cash and cash equivalents | 47 684.00 | | 47 684.00 | 47 684.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 420 909.00 | | 2 420 909.00 | 2 420 909.00 |
CO Grand total (0 to V) | 3 436 694.00 | 511 553.00 | 2 925 142.00 | 3 436 694.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 080.00 | 37 080.00 | | 37 080.00 |
DB Share, merger, contribution premiums, etc. | 2.00 | 2.00 | | 2.00 |
DD Legal reserve (1) | 3 708.00 | 3 708.00 | | 3 708.00 |
DH Retained earnings | 2 011 353.00 | 1 514 836.00 | | 2 011 353.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 418 624.00 | 496 518.00 | | 418 624.00 |
DK Regulated provisions | 72 574.00 | 71 972.00 | | 72 574.00 |
DL TOTAL (I) | 2 543 342.00 | 2 124 116.00 | | 2 543 342.00 |
DP Provisions for Risks | 156 978.00 | 149 503.00 | | 156 978.00 |
DR TOTAL (IV) | 156 978.00 | 149 503.00 | | 156 978.00 |
DX Trade payables and related accounts | 208 539.00 | 406 879.00 | | 208 539.00 |
EA Other liabilities | 16 283.00 | | | 16 283.00 |
EC TOTAL (IV) | 224 822.00 | 406 879.00 | | 224 822.00 |
EE Grand total (I to V) | 2 925 142.00 | 2 680 498.00 | | 2 925 142.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 342 108.00 | | 1 342 108.00 | 1 342 108.00 |
FJ Net sales | 1 342 108.00 | | 1 342 108.00 | 1 342 108.00 |
FQ Other income | | | 4 814.00 | |
FR Total operating income (I) | | | 1 346 922.00 | |
FW Other purchases and external expenses | | | 624 290.00 | |
FX Taxes, duties, and similar payments | | | 123 025.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 43 518.00 | |
GE Other Expenses | | | 25 593.00 | |
GF Total Operating Expenses (II) | | | 816 426.00 | |
GG - OPERATING RESULT (I - II) | | | 530 496.00 | |
GL Other interest and similar income | | | 59 003.00 | |
GP Total financial income (V) | | | 59 003.00 | |
GQ Financial allocations to depreciation and provisions | | | 7 475.00 | |
GU Total financial expenses (VI) | | | 7 475.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 528.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 582 024.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 64 967.00 | | | 64 967.00 |
HD Total exceptional income (VII) | 64 967.00 | | | 64 967.00 |
HG Exceptional depreciation and provisions | 65 569.00 | 5 299.00 | | 65 569.00 |
HH Total exceptional expenses (VIII) | 65 569.00 | 5 299.00 | | 65 569.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -602.00 | -5 299.00 | | -602.00 |
HK Income tax | 162 798.00 | 147 213.00 | | 162 798.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 470 892.00 | 1 554 712.00 | | 1 470 892.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 052 268.00 | 1 058 194.00 | | 1 052 268.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 418 624.00 | 496 518.00 | | 418 624.00 |
| |
| 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 | 985 416.00 | | 30 369.00 | 985 416.00 |
I4 DECREASES Grand Total | | | 1 015 785.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 015 785.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 985 416.00 | | 30 369.00 | 985 416.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 431 289.00 | 43 518.00 | | 431 289.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 431 289.00 | 43 518.00 | | 431 289.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 71 972.00 | 65 569.00 | 64 967.00 | 71 972.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 149 503.00 | 7 475.00 | | 149 503.00 |
6E on fixed assets – tangible | 36 745.00 | | | 36 745.00 |
7B Total provisions for depreciation | 36 745.00 | | | 36 745.00 |
7C Grand total | 258 220.00 | 73 044.00 | 64 967.00 | 258 220.00 |
UG - Financial | | 7 475.00 | | |
UJ - Exceptional | | 65 569.00 | 64 967.00 | |
| |
| 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 | 208 539.00 | 208 539.00 | | 208 539.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 283.00 | 16 283.00 | | 16 283.00 |
UX Other trade receivables | 190 222.00 | 190 222.00 | | 190 222.00 |
VB VAT | 46 614.00 | 46 614.00 | | 46 614.00 |
VC Group and associates | 2 120 008.00 | 2 120 008.00 | | 2 120 008.00 |
VP Miscellaneous | 1 274.00 | 1 274.00 | | 1 274.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 107.00 | 15 107.00 | | 15 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 373 226.00 | 2 373 226.00 | | 2 373 226.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 224 822.00 | 224 822.00 | | 224 822.00 |
