| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 14 096 428.00 | 9 160 252.00 | 4 936 176.00 | 14 096 428.00 |
AR Technical installations, industrial equipment and tools | 304 827.00 | 180 594.00 | 124 234.00 | 304 827.00 |
AT Other tangible assets | 82 520.00 | 19 496.00 | 63 025.00 | 82 520.00 |
BJ TOTAL (I) | 14 483 776.00 | 9 360 341.00 | 5 123 435.00 | 14 483 776.00 |
BX Customers and related accounts | 186 787.00 | | 186 787.00 | 186 787.00 |
BZ Other receivables | 115 764.00 | | 115 764.00 | 115 764.00 |
CF Cash and cash equivalents | 457 713.00 | | 457 713.00 | 457 713.00 |
CH Prepaid expenses | 24 939.00 | | 24 939.00 | 24 939.00 |
CJ TOTAL (II) | 785 202.00 | | 785 202.00 | 785 202.00 |
CO Grand total (0 to V) | 15 348 412.00 | 9 360 341.00 | 5 988 071.00 | 15 348 412.00 |
CW Deferred expenses or loan issuance costs | 79 435.00 | | 79 435.00 | 79 435.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | 160 000.00 | | 160 000.00 |
DB Share, merger, contribution premiums, etc. | 1 185 459.00 | 1 185 459.00 | | 1 185 459.00 |
DH Retained earnings | -5 306 625.00 | -6 211 349.00 | | -5 306 625.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 534 775.00 | 904 724.00 | | 534 775.00 |
DK Regulated provisions | 3 379 582.00 | 3 862 380.00 | | 3 379 582.00 |
DL TOTAL (I) | -46 809.00 | -98 786.00 | | -46 809.00 |
DQ Provisions for Expenses | 250 000.00 | 250 000.00 | | 250 000.00 |
DR TOTAL (IV) | 250 000.00 | 250 000.00 | | 250 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 414 971.00 | 6 200 974.00 | | 5 414 971.00 |
DX Trade payables and related accounts | 369 910.00 | 279 192.00 | | 369 910.00 |
DY Tax and social security liabilities | | 5 430.00 | | |
EC TOTAL (IV) | 5 784 880.00 | 6 485 596.00 | | 5 784 880.00 |
EE Grand total (I to V) | 5 988 071.00 | 6 636 810.00 | | 5 988 071.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 691 459.00 | | 1 691 459.00 | 1 691 459.00 |
FG Production sold - services | 11 058.00 | | 11 058.00 | 11 058.00 |
FJ Net sales | 1 702 518.00 | | 1 702 518.00 | 1 702 518.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 639.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 704 160.00 | |
FW Other purchases and external expenses | | | 560 088.00 | |
FX Taxes, duties, and similar payments | | | 93 495.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 751 090.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 404 675.00 | |
GG - OPERATING RESULT (I - II) | | | 299 484.00 | |
GR Interest and similar expenses | | | 247 507.00 | |
GU Total financial expenses (VI) | | | 247 507.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -247 507.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 977.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 482 798.00 | 482 798.00 | | 482 798.00 |
HD Total exceptional income (VII) | 482 798.00 | 482 798.00 | | 482 798.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 482 798.00 | 482 798.00 | | 482 798.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 186 957.00 | 2 653 831.00 | | 2 186 957.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 652 182.00 | 1 749 107.00 | | 1 652 182.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 534 775.00 | 904 724.00 | | 534 775.00 |
| |
| 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 | 14 483 776.00 | | | 14 483 776.00 |
I4 DECREASES Grand Total | | | 14 483 776.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 483 776.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 483 776.00 | | | 14 483 776.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 625 138.00 | 735 203.00 | | 8 625 138.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 625 138.00 | 735 203.00 | | 8 625 138.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 862 380.00 | | 482 798.00 | 3 862 380.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 250 000.00 | | | 250 000.00 |
7C Grand total | 4 112 380.00 | | 482 798.00 | 4 112 380.00 |
| |
| 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 | 369 910.00 | 369 910.00 | | 369 910.00 |
UX Other trade receivables | 186 787.00 | 186 787.00 | | 186 787.00 |
VB VAT | 28 339.00 | 28 339.00 | | 28 339.00 |
VI Group and Associates | 5 414 971.00 | 3 974 571.00 | 1 440 400.00 | 5 414 971.00 |
VP Miscellaneous | 1 889.00 | 1 889.00 | | 1 889.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 85 536.00 | 85 536.00 | | 85 536.00 |
VS Prepaid expenses | 24 939.00 | 24 939.00 | | 24 939.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 327 489.00 | 327 489.00 | | 327 489.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 784 880.00 | 4 344 480.00 | 1 440 400.00 | 5 784 880.00 |
