| |
| 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 | 15 975 344.00 | 13 880 329.00 | 2 095 016.00 | 15 975 344.00 |
BJ TOTAL (I) | 15 975 344.00 | 13 880 329.00 | 2 095 016.00 | 15 975 344.00 |
BX Customers and related accounts | 265 945.00 | | 265 945.00 | 265 945.00 |
BZ Other receivables | 648 237.00 | | 648 237.00 | 648 237.00 |
CF Cash and cash equivalents | 1 073 056.00 | | 1 073 056.00 | 1 073 056.00 |
CH Prepaid expenses | 70 442.00 | | 70 442.00 | 70 442.00 |
CJ TOTAL (II) | 2 057 680.00 | | 2 057 680.00 | 2 057 680.00 |
CO Grand total (0 to V) | 18 033 024.00 | 13 880 329.00 | 4 152 696.00 | 18 033 024.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DH Retained earnings | -3 412 520.00 | -5 234 578.00 | | -3 412 520.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 463 032.00 | 1 822 058.00 | | 1 463 032.00 |
DK Regulated provisions | 1 883 403.00 | 2 842 421.00 | | 1 883 403.00 |
DL TOTAL (I) | -28 585.00 | -532 599.00 | | -28 585.00 |
DQ Provisions for Expenses | 130 944.00 | 125 700.00 | | 130 944.00 |
DR TOTAL (IV) | 130 944.00 | 125 700.00 | | 130 944.00 |
DU Loans and Debts from Credit Institutions (3) | 3 326 891.00 | 4 464 667.00 | | 3 326 891.00 |
DX Trade payables and related accounts | 185 905.00 | 152 374.00 | | 185 905.00 |
DY Tax and social security liabilities | | 101 653.00 | | |
EA Other liabilities | 537 540.00 | 532 679.00 | | 537 540.00 |
EC TOTAL (IV) | 4 050 336.00 | 5 251 373.00 | | 4 050 336.00 |
EE Grand total (I to V) | 4 152 696.00 | 4 844 474.00 | | 4 152 696.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 409 038.00 | | 2 409 038.00 | 2 409 038.00 |
FG Production sold - services | | | | |
FJ Net sales | 2 409 038.00 | | 2 409 038.00 | 2 409 038.00 |
FR Total operating income (I) | | | 2 409 038.00 | |
FW Other purchases and external expenses | | | 600 608.00 | |
FX Taxes, duties, and similar payments | | | 136 464.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 065 708.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 5 244.00 | |
GF Total Operating Expenses (II) | | | 1 808 025.00 | |
GG - OPERATING RESULT (I - II) | | | 601 013.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 174.00 | |
GP Total financial income (V) | | | 5 174.00 | |
GR Interest and similar expenses | | | 102 173.00 | |
GU Total financial expenses (VI) | | | 102 173.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -96 999.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 504 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 959 017.00 | 959 017.00 | | 959 017.00 |
HD Total exceptional income (VII) | 959 017.00 | 959 017.00 | | 959 017.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 959 017.00 | 959 017.00 | | 959 017.00 |
HK Income tax | | 17 449.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 373 229.00 | 3 910 808.00 | | 3 373 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 910 197.00 | 2 088 750.00 | | 1 910 197.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 463 032.00 | 1 822 058.00 | | 1 463 032.00 |
| |
| 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 | 15 975 344.00 | | | 15 975 344.00 |
I4 DECREASES Grand Total | | | 15 975 344.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 975 344.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 975 344.00 | | | 15 975 344.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 814 621.00 | 1 065 708.00 | | 12 814 621.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 814 621.00 | 1 065 708.00 | | 12 814 621.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 842 421.00 | | 959 017.00 | 2 842 421.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 125 700.00 | 5 244.00 | | 125 700.00 |
7C Grand total | 2 968 121.00 | 5 244.00 | 959 017.00 | 2 968 121.00 |
UE of which provisions and reversals: - Operating | | 5 244.00 | | |
UJ - Exceptional | | | 959 017.00 | |
| |
| 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 | 185 905.00 | 185 905.00 | | 185 905.00 |
UX Other trade receivables | 265 945.00 | 265 945.00 | | 265 945.00 |
VB VAT | 33 662.00 | 33 662.00 | | 33 662.00 |
VC Group and associates | 610 419.00 | | 610 419.00 | 610 419.00 |
VG Loans with a maturity of up to one year at origin | 169.00 | 169.00 | | 169.00 |
VH Loans with a maturity of more than one year at origin | 3 326 722.00 | 1 173 776.00 | 2 152 946.00 | 3 326 722.00 |
VI Group and Associates | 537 540.00 | | | 537 540.00 |
VK Loans repaid during the year | 1 137 776.00 | | | 1 137 776.00 |
VP Miscellaneous | 4 155.00 | 4 155.00 | | 4 155.00 |
VS Prepaid expenses | 70 442.00 | 70 442.00 | | 70 442.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 984 624.00 | 374 205.00 | 610 419.00 | 984 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 050 336.00 | 1 359 851.00 | 2 152 946.00 | 4 050 336.00 |
