| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 482 000.00 | 810 097.00 | 1 671 903.00 | 2 482 000.00 |
AR Technical installations, industrial equipment and tools | 28 661 121.00 | 8 879 205.00 | 19 781 916.00 | 28 661 121.00 |
BJ TOTAL (I) | 31 143 121.00 | 9 689 302.00 | 21 453 819.00 | 31 143 121.00 |
BX Customers and related accounts | 808 498.00 | | 808 498.00 | 808 498.00 |
BZ Other receivables | 124 020.00 | | 124 020.00 | 124 020.00 |
CF Cash and cash equivalents | 104 366.00 | | 104 366.00 | 104 366.00 |
CH Prepaid expenses | 152 562.00 | | 152 562.00 | 152 562.00 |
CJ TOTAL (II) | 1 189 446.00 | | 1 189 446.00 | 1 189 446.00 |
CO Grand total (0 to V) | 32 332 567.00 | 9 689 302.00 | 22 643 265.00 | 32 332 567.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 058 000.00 | 3 058 000.00 | | 3 058 000.00 |
DH Retained earnings | -7 889 299.00 | -7 835 889.00 | | -7 889 299.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 373 468.00 | -53 410.00 | | 373 468.00 |
DK Regulated provisions | 6 222 619.00 | 5 918 617.00 | | 6 222 619.00 |
DL TOTAL (I) | 1 764 789.00 | 1 087 319.00 | | 1 764 789.00 |
DQ Provisions for Expenses | 1 230 001.00 | 1 195 832.00 | | 1 230 001.00 |
DR TOTAL (IV) | 1 230 001.00 | 1 195 832.00 | | 1 230 001.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 269 526.00 | 21 498 463.00 | | 19 269 526.00 |
DX Trade payables and related accounts | 377 270.00 | 393 640.00 | | 377 270.00 |
DY Tax and social security liabilities | 1 679.00 | 7 957.00 | | 1 679.00 |
EC TOTAL (IV) | 19 648 475.00 | 21 900 060.00 | | 19 648 475.00 |
EE Grand total (I to V) | 22 643 265.00 | 24 183 211.00 | | 22 643 265.00 |
EG Accrued income and payables due within one year | 1 868 500.00 | | | 1 868 500.00 |
EI Including equity loans | 19 269 526.00 | | | 19 269 526.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 4 429 684.00 | |
FJ Net sales | | | 4 429 684.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 4 429 687.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 828 683.00 | |
FX Taxes, duties, and similar payments | | | 289 202.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 475 097.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 2 592 985.00 | |
GG - OPERATING RESULT (I - II) | | | 1 836 702.00 | |
GL Other interest and similar income | | | 3 465.00 | |
GP Total financial income (V) | | | 3 465.00 | |
GR Interest and similar expenses | | | 1 128 528.00 | |
GU Total financial expenses (VI) | | | 1 162 697.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 159 232.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 677 470.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 304 002.00 | 502 305.00 | | 304 002.00 |
HH Total exceptional expenses (VIII) | 304 002.00 | 502 305.00 | | 304 002.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -304 002.00 | -502 305.00 | | -304 002.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 433 152.00 | 4 293 677.00 | | 4 433 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 059 684.00 | 4 347 087.00 | | 4 059 684.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 373 468.00 | -53 410.00 | | 373 468.00 |
| |
| 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 | 31 141 121.00 | | 2 000.00 | 31 141 121.00 |
I4 DECREASES Grand Total | | | 31 143 121.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 143 121.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 141 121.00 | | 2 000.00 | 31 141 121.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 214 205.00 | 1 475 097.00 | 9 689 302.00 | 8 214 205.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 214 205.00 | 1 475 097.00 | 9 689 302.00 | 8 214 205.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 918 617.00 | 304 002.00 | | 5 918 617.00 |
7C Grand total | 5 918 617.00 | 304 002.00 | | 5 918 617.00 |
UJ - Exceptional | | 304 002.00 | | |
| |
| 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 | 18 893 405.00 | 1 113 430.00 | 4 530 652.00 | 18 893 405.00 |
8B Suppliers and Related Accounts | 377 270.00 | 377 270.00 | | 377 270.00 |
8D Social Security and Other Social Organizations | 1 679.00 | 1 679.00 | | 1 679.00 |
8K Other liabilities (including liabilities related to repo transactions) | 376 121.00 | 376 121.00 | | 376 121.00 |
UX Other trade receivables | 808 498.00 | 808 498.00 | | 808 498.00 |
VK Loans repaid during the year | 2 342 202.00 | | | 2 342 202.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 124 020.00 | 124 020.00 | | 124 020.00 |
VS Prepaid expenses | 152 562.00 | 152 562.00 | | 152 562.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 085 080.00 | 1 085 080.00 | | 1 085 080.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 648 475.00 | 1 868 500.00 | 4 530 652.00 | 19 648 475.00 |
