| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 711 151.00 | 529 972.00 | 2 181 178.00 | 2 711 151.00 |
AR Technical installations, industrial equipment and tools | 17 112 907.00 | 4 315 597.00 | 12 797 310.00 | 17 112 907.00 |
BJ TOTAL (I) | 19 824 057.00 | 4 845 569.00 | 14 978 489.00 | 19 824 057.00 |
BX Customers and related accounts | 221 369.00 | | 221 369.00 | 221 369.00 |
BZ Other receivables | 18 235.00 | | 18 235.00 | 18 235.00 |
CF Cash and cash equivalents | 1 505 551.00 | | 1 505 551.00 | 1 505 551.00 |
CH Prepaid expenses | 20 089.00 | | 20 089.00 | 20 089.00 |
CJ TOTAL (II) | 1 765 245.00 | | 1 765 245.00 | 1 765 245.00 |
CO Grand total (0 to V) | 21 589 303.00 | 4 845 569.00 | 16 743 734.00 | 21 589 303.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 803 300.00 | 3 803 300.00 | | 3 803 300.00 |
DH Retained earnings | -2 262 608.00 | -2 613 364.00 | | -2 262 608.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 242.00 | 350 756.00 | | -4 242.00 |
DK Regulated provisions | 3 464 384.00 | 3 136 873.00 | | 3 464 384.00 |
DL TOTAL (I) | 5 000 834.00 | 4 677 565.00 | | 5 000 834.00 |
DQ Provisions for Expenses | 1 424 202.00 | 673 302.00 | | 1 424 202.00 |
DR TOTAL (IV) | 1 424 202.00 | 673 302.00 | | 1 424 202.00 |
DU Loans and Debts from Credit Institutions (3) | 10 199 264.00 | 11 329 448.00 | | 10 199 264.00 |
DX Trade payables and related accounts | 119 434.00 | 144 247.00 | | 119 434.00 |
DY Tax and social security liabilities | | 1 938.00 | | |
EC TOTAL (IV) | 10 318 698.00 | 11 475 633.00 | | 10 318 698.00 |
EE Grand total (I to V) | 16 743 734.00 | 16 826 501.00 | | 16 743 734.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 2 036 619.00 | |
FJ Net sales | | | 2 036 619.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 036 621.00 | |
FW Other purchases and external expenses | | | 380 847.00 | |
FX Taxes, duties, and similar payments | | | 141 503.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 001 852.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 524 203.00 | |
GG - OPERATING RESULT (I - II) | | | 512 418.00 | |
GR Interest and similar expenses | | | 189 149.00 | |
GU Total financial expenses (VI) | | | 189 149.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -189 149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 323 269.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 327 510.00 | 477 473.00 | | 327 510.00 |
HH Total exceptional expenses (VIII) | 327 510.00 | 477 473.00 | | 327 510.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -327 510.00 | -477 473.00 | | -327 510.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 036 621.00 | 2 616 259.00 | | 2 036 621.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 040 862.00 | 2 265 503.00 | | 2 040 862.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 242.00 | 350 756.00 | | -4 242.00 |
| |
| 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 | 19 073 157.00 | | 750 900.00 | 19 073 157.00 |
I4 DECREASES Grand Total | | | 19 824 057.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 824 057.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 073 157.00 | | 750 900.00 | 19 073 157.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 843 717.00 | 1 001 852.00 | 4 845 569.00 | 3 843 717.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 843 717.00 | 1 001 852.00 | 4 845 569.00 | 3 843 717.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 136 873.00 | 327 510.00 | | 3 136 873.00 |
| |
| 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 | 119 434.00 | 119 434.00 | | 119 434.00 |
UX Other trade receivables | 221 369.00 | 221 369.00 | | 221 369.00 |
VH Loans with a maturity of more than one year at origin | 10 199 264.00 | 1 130 184.00 | 4 336 968.00 | 10 199 264.00 |
VK Loans repaid during the year | 1 130 184.00 | | | 1 130 184.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 235.00 | 18 235.00 | | 18 235.00 |
VS Prepaid expenses | 20 089.00 | 20 089.00 | | 20 089.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 259 694.00 | 259 694.00 | | 259 694.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 318 698.00 | 1 249 618.00 | 4 336 968.00 | 10 318 698.00 |
