| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 224 529.00 | 414 730.00 | 809 799.00 | 1 224 529.00 |
AR Technical installations, industrial equipment and tools | 7 266 111.00 | 2 455 118.00 | 4 810 992.00 | 7 266 111.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 8 490 639.00 | 2 869 848.00 | 5 620 792.00 | 8 490 639.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 136 980.00 | | 136 980.00 | 136 980.00 |
BZ Other receivables | 134 109.00 | | 134 109.00 | 134 109.00 |
CH Prepaid expenses | 20 805.00 | | 20 805.00 | 20 805.00 |
CJ TOTAL (II) | 291 894.00 | | 291 894.00 | 291 894.00 |
CO Grand total (0 to V) | 8 782 533.00 | 2 869 848.00 | 5 912 685.00 | 8 782 533.00 |
| |
| 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 | 610 013.00 | 425 545.00 | | 610 013.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 176 670.00 | 184 468.00 | | 176 670.00 |
DK Regulated provisions | 1 523 340.00 | 1 491 516.00 | | 1 523 340.00 |
DL TOTAL (I) | 2 350 723.00 | 2 142 228.00 | | 2 350 723.00 |
DP Provisions for Risks | 112 685.00 | 109 011.00 | | 112 685.00 |
DR TOTAL (IV) | 112 685.00 | 109 011.00 | | 112 685.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 444 249.00 | 3 861 262.00 | | 3 444 249.00 |
DW Advances and down payments received on current orders | | 16 513.00 | | |
DX Trade payables and related accounts | 5 029.00 | 43 903.00 | | 5 029.00 |
DY Tax and social security liabilities | | 71 737.00 | | |
EC TOTAL (IV) | 3 449 278.00 | 3 993 415.00 | | 3 449 278.00 |
EE Grand total (I to V) | 5 912 685.00 | 6 244 655.00 | | 5 912 685.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 198 081.00 | | 1 198 081.00 | 1 198 081.00 |
FJ Net sales | 1 198 081.00 | | 1 198 081.00 | 1 198 081.00 |
FQ Other income | | | 34 727.00 | |
FR Total operating income (I) | | | 1 232 809.00 | |
FW Other purchases and external expenses | | | 456 988.00 | |
FX Taxes, duties, and similar payments | | | 61 466.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 339 964.00 | |
GE Other Expenses | | | 6 432.00 | |
GF Total Operating Expenses (II) | | | 864 851.00 | |
GG - OPERATING RESULT (I - II) | | | 367 958.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 674.00 | |
GR Interest and similar expenses | | | 92 093.00 | |
GU Total financial expenses (VI) | | | 95 767.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -95 767.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 272 191.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 31 825.00 | 90 299.00 | | 31 825.00 |
HH Total exceptional expenses (VIII) | 31 825.00 | 90 299.00 | | 31 825.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -31 825.00 | -90 299.00 | | -31 825.00 |
HK Income tax | 63 697.00 | 71 737.00 | | 63 697.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 232 809.00 | 1 208 492.00 | | 1 232 809.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 056 139.00 | 1 024 024.00 | | 1 056 139.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 176 670.00 | 184 468.00 | | 176 670.00 |
| |
| 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 | 8 490 639.00 | | 4 260.00 | 8 490 639.00 |
I4 DECREASES Grand Total | | 4 260.00 | 8 490 639.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 260.00 | 8 490 639.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 490 639.00 | | 4 260.00 | 8 490 639.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 529 883.00 | 339 964.00 | | 2 529 883.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 529 883.00 | 339 964.00 | | 2 529 883.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 491 516.00 | 1 547 693.00 | 1 515 868.00 | 1 491 516.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 109 011.00 | 11 022.00 | 7 348.00 | 109 011.00 |
7C Grand total | 1 600 527.00 | 1 558 715.00 | 1 523 216.00 | 1 600 527.00 |
UG - Financial | | 3 674.00 | | |
UJ - Exceptional | | 31 825.00 | | |
| |
| 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 | 3 444 249.00 | 67 249.00 | 3 377 000.00 | 3 444 249.00 |
8B Suppliers and Related Accounts | 5 029.00 | 5 029.00 | | 5 029.00 |
UX Other trade receivables | 136 980.00 | 136 980.00 | | 136 980.00 |
VB VAT | 123 222.00 | 123 222.00 | | 123 222.00 |
VM Income taxes | 4 199.00 | 4 199.00 | | 4 199.00 |
VP Miscellaneous | 827.00 | 827.00 | | 827.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 860.00 | 5 860.00 | | 5 860.00 |
VS Prepaid expenses | 20 805.00 | 20 805.00 | | 20 805.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 291 894.00 | 291 894.00 | | 291 894.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 449 278.00 | 72 278.00 | 3 377 000.00 | 3 449 278.00 |
