| |
| 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 | 47 807 485.00 | 47 807 485.00 | | 47 807 485.00 |
BH Other financial assets | 8 396 027.00 | | 8 396 027.00 | 8 396 027.00 |
BJ TOTAL (I) | 56 203 512.00 | 47 807 485.00 | 8 396 027.00 | 56 203 512.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 404.00 | | 1 404.00 | 1 404.00 |
CF Cash and cash equivalents | 499 805.00 | | 499 806.00 | 499 805.00 |
CJ TOTAL (II) | 501 210.00 | | 501 210.00 | 501 210.00 |
CO Grand total (0 to V) | 56 704 723.00 | 47 807 485.00 | 8 897 237.00 | 56 704 723.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DH Retained earnings | -17 930 036.00 | -19 480 531.00 | | -17 930 036.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 543 948.00 | 1 550 495.00 | | 1 543 948.00 |
DL TOTAL (I) | -16 347 975.00 | -17 891 924.00 | | -16 347 975.00 |
DU Loans and Debts from Credit Institutions (3) | 816 151.00 | 3 926 286.00 | | 816 151.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 612 468.00 | 22 496 664.00 | | 23 612 468.00 |
DX Trade payables and related accounts | 5 766.00 | 5 767.00 | | 5 766.00 |
EA Other liabilities | 810 828.00 | 775 061.00 | | 810 828.00 |
EC TOTAL (IV) | 25 245 213.00 | 27 203 778.00 | | 25 245 213.00 |
EE Grand total (I to V) | 8 897 237.00 | 9 311 854.00 | | 8 897 237.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 3 277 859.00 | 3 277 859.00 | |
FJ Net sales | | 3 277 859.00 | 3 277 859.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 3 277 859.00 | |
FW Other purchases and external expenses | | | 16 714.00 | |
FX Taxes, duties, and similar payments | | | 41 077.00 | |
GF Total Operating Expenses (II) | | | 57 792.00 | |
GG - OPERATING RESULT (I - II) | | | 3 220 067.00 | |
GK Income from other securities and fixed asset receivables | | | -26 376.00 | |
GL Other interest and similar income | | | 445 252.00 | |
GP Total financial income (V) | | | 418 875.00 | |
GR Interest and similar expenses | | | 1 284 166.00 | |
GU Total financial expenses (VI) | | | 1 284 166.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -865 291.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 354 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 810 828.00 | 775 247.00 | | 810 828.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 696 735.00 | 3 751 912.00 | | 3 696 735.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 152 786.00 | 2 201 417.00 | | 2 152 786.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 543 948.00 | 1 550 495.00 | | 1 543 948.00 |
| |
| 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 | 56 546 992.00 | | 186.00 | 56 546 992.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 343 666.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 343 666.00 | 8 396 027.00 | |
I4 DECREASES Grand Total | | 343 666.00 | 56 203 512.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 807 485.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 807 485.00 | | | 47 807 485.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 739 505.00 | | 186.00 | 8 739 505.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47 807 485.00 | | | 47 807 485.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 807 485.00 | | | 47 807 485.00 |
| |
| 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 | 23 612 468.00 | 23 612 468.00 | | 23 612 468.00 |
8B Suppliers and Related Accounts | 5 766.00 | 5 766.00 | | 5 766.00 |
UT Other financial assets | 8 396 027.00 | 8 396 027.00 | | 8 396 027.00 |
VB VAT | 961.00 | 961.00 | | 961.00 |
VG Loans with a maturity of up to one year at origin | 816 153.00 | 816 151.00 | | 816 153.00 |
VI Group and Associates | 810 828.00 | 810 828.00 | | 810 828.00 |
VJ Loans taken out during the year | 31 083 034.00 | | | 31 083 034.00 |
VK Loans repaid during the year | 112 500 007.00 | | | 112 500 007.00 |
VP Miscellaneous | 443.00 | 443.00 | | 443.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 397 431.00 | 8 397 431.00 | | 8 397 431.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 245 213.00 | 25 245 213.00 | | 25 245 213.00 |
