| |
| 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 | 15 814 407.00 | 2 782 768.00 | 13 031 639.00 | 15 814 407.00 |
BJ TOTAL (I) | 15 814 407.00 | 2 782 768.00 | 13 031 639.00 | 15 814 407.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 274 619.00 | | 274 619.00 | 274 619.00 |
BZ Other receivables | 66 984.00 | | 66 984.00 | 66 984.00 |
CF Cash and cash equivalents | 504 136.00 | | 504 136.00 | 504 136.00 |
CH Prepaid expenses | 1 719.00 | | 1 719.00 | 1 719.00 |
CJ TOTAL (II) | 847 460.00 | | 847 460.00 | 847 460.00 |
CO Grand total (0 to V) | 16 661 868.00 | 2 782 768.00 | 13 879 099.00 | 16 661 868.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 3 179.00 | 3 179.00 | | 3 179.00 |
DH Retained earnings | -528 382.00 | 33 565.00 | | -528 382.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 593 753.00 | -561 947.00 | | 593 753.00 |
DL TOTAL (I) | 368 550.00 | -225 202.00 | | 368 550.00 |
DP Provisions for Risks | 236 366.00 | 228 373.00 | | 236 366.00 |
DR TOTAL (IV) | 236 366.00 | 228 373.00 | | 236 366.00 |
DT Other Bond Issues | 104 875.00 | 153 597.00 | | 104 875.00 |
DU Loans and Debts from Credit Institutions (3) | 2 313.00 | 3 378.00 | | 2 313.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 007 346.00 | 13 461 646.00 | | 12 007 346.00 |
DX Trade payables and related accounts | 1 117 537.00 | 976 184.00 | | 1 117 537.00 |
DY Tax and social security liabilities | 42 111.00 | 40 057.00 | | 42 111.00 |
EC TOTAL (IV) | 13 274 182.00 | 14 634 864.00 | | 13 274 182.00 |
EE Grand total (I to V) | 13 879 099.00 | 14 638 035.00 | | 13 879 099.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 395 548.00 | | 2 395 548.00 | 2 395 548.00 |
FJ Net sales | 2 395 548.00 | | 2 395 548.00 | 2 395 548.00 |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 2 395 567.00 | |
FW Other purchases and external expenses | | | 509 606.00 | |
FX Taxes, duties, and similar payments | | | 132 192.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 055 932.00 | |
GE Other Expenses | | | 2 148.00 | |
GF Total Operating Expenses (II) | | | 1 699 879.00 | |
GG - OPERATING RESULT (I - II) | | | 695 687.00 | |
GR Interest and similar expenses | | | 89 694.00 | |
GU Total financial expenses (VI) | | | 89 694.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -89 694.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 605 993.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 128.00 | 1.00 | | 128.00 |
HD Total exceptional income (VII) | 128.00 | 1.00 | | 128.00 |
HE Exceptional expenses on management operations | | 423.00 | | |
HH Total exceptional expenses (VIII) | | 423.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 128.00 | -422.00 | | 128.00 |
HK Income tax | 12 368.00 | | | 12 368.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 395 695.00 | 2 277 769.00 | | 2 395 695.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 801 942.00 | 2 839 717.00 | | 1 801 942.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 593 753.00 | -561 947.00 | | 593 753.00 |
| |
| 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 | 15 814 407.00 | | | 15 814 407.00 |
I4 DECREASES Grand Total | | | 15 814 407.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 814 407.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 814 407.00 | | | 15 814 407.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 726 835.00 | 1 055 932.00 | | 1 726 835.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 726 835.00 | 1 055 932.00 | | 1 726 835.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 228 373.00 | 7 993.00 | | 228 373.00 |
7C Grand total | 228 373.00 | 7 993.00 | | 228 373.00 |
UG - Financial | | 7 993.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 104 875.00 | 51 158.00 | 53 716.00 | 104 875.00 |
8A Miscellaneous Loans and Financial Debts | 12 007 346.00 | 1 145 394.00 | 4 468 960.00 | 12 007 346.00 |
8B Suppliers and Related Accounts | 1 117 537.00 | 1 117 537.00 | | 1 117 537.00 |
8E Income Taxes | 12 368.00 | 12 368.00 | | 12 368.00 |
UX Other trade receivables | 274 619.00 | 274 619.00 | | 274 619.00 |
VB VAT | 39 158.00 | 39 158.00 | | 39 158.00 |
VH Loans with a maturity of more than one year at origin | 2 313.00 | 2 313.00 | | 2 313.00 |
VN Other taxes, similar payments | 27 826.00 | 27 826.00 | | 27 826.00 |
VQ Other Taxes, Duties, and Similar Debts | 29 743.00 | 29 743.00 | | 29 743.00 |
VS Prepaid expenses | 1 719.00 | 1 719.00 | | 1 719.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 343 323.00 | 343 323.00 | | 343 323.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 274 182.00 | 2 358 514.00 | 4 522 677.00 | 13 274 182.00 |
