| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 540 802.00 | 653 728.00 | 2 887 075.00 | 3 540 802.00 |
AR Technical installations, industrial equipment and tools | 14 208 725.00 | 2 668 656.00 | 11 540 069.00 | 14 208 725.00 |
AV Fixed assets in progress | 17 250.00 | | 17 250.00 | 17 250.00 |
BJ TOTAL (I) | 17 766 777.00 | 3 322 384.00 | 14 444 393.00 | 17 766 777.00 |
BX Customers and related accounts | 1 471 291.00 | | 1 471 291.00 | 1 471 291.00 |
BZ Other receivables | 131 225.00 | | 131 225.00 | 131 225.00 |
CF Cash and cash equivalents | 19 761.00 | | 19 761.00 | 19 761.00 |
CH Prepaid expenses | 124 022.00 | | 124 022.00 | 124 022.00 |
CJ TOTAL (II) | 1 746 299.00 | | 1 746 299.00 | 1 746 299.00 |
CO Grand total (0 to V) | 19 513 076.00 | 3 322 384.00 | 16 190 692.00 | 19 513 076.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 3 709 231.00 | 2 537 211.00 | | 3 709 231.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 102 692.00 | 1 172 019.00 | | 1 102 692.00 |
DK Regulated provisions | 2 376 745.00 | 2 041 679.00 | | 2 376 745.00 |
DL TOTAL (I) | 7 194 168.00 | 5 756 409.00 | | 7 194 168.00 |
DP Provisions for Risks | 65 232.00 | 64 042.00 | | 65 232.00 |
DR TOTAL (IV) | 65 232.00 | 64 042.00 | | 65 232.00 |
DX Trade payables and related accounts | 206 973.00 | 333 009.00 | | 206 973.00 |
DY Tax and social security liabilities | 9 953.00 | 9 953.00 | | 9 953.00 |
EA Other liabilities | 8 714 367.00 | 11 672 285.00 | | 8 714 367.00 |
EC TOTAL (IV) | 8 931 292.00 | 12 015 247.00 | | 8 931 292.00 |
EE Grand total (I to V) | 16 190 692.00 | 17 835 698.00 | | 16 190 692.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 3 343 924.00 | | 3 343 924.00 | 3 343 924.00 |
FG Production sold - services | 19 653.00 | | 19 653.00 | 19 653.00 |
FJ Net sales | 3 363 576.00 | | 3 363 576.00 | 3 363 576.00 |
FQ Other income | | | -5 111.00 | |
FR Total operating income (I) | | | 3 358 465.00 | |
FW Other purchases and external expenses | | | 398 260.00 | |
FX Taxes, duties, and similar payments | | | 183 155.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 709 313.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 290 727.00 | |
GG - OPERATING RESULT (I - II) | | | 2 067 738.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 1 190.00 | |
GR Interest and similar expenses | | | 264 038.00 | |
GU Total financial expenses (VI) | | | 265 228.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -265 228.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 802 510.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 813.00 | | | 2 813.00 |
HC Reversals of provisions and transfers of expenses | 58 678.00 | | | 58 678.00 |
HD Total exceptional income (VII) | 61 491.00 | | | 61 491.00 |
HG Exceptional depreciation and provisions | 393 745.00 | 424 004.00 | | 393 745.00 |
HH Total exceptional expenses (VIII) | 393 745.00 | 424 004.00 | | 393 745.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -332 254.00 | -424 004.00 | | -332 254.00 |
HK Income tax | 367 564.00 | 422 565.00 | | 367 564.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 419 956.00 | 3 887 177.00 | | 3 419 956.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 317 264.00 | 2 715 158.00 | | 2 317 264.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 102 692.00 | 1 172 019.00 | | 1 102 692.00 |
| |
| 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 | 17 749 527.00 | | 27 000.00 | 17 749 527.00 |
I4 DECREASES Grand Total | 9 750.00 | | 17 766 777.00 | 9 750.00 |
IY DECREASES Total Tangible Fixed Assets | 9 750.00 | | 17 766 777.00 | 9 750.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 749 527.00 | | 27 000.00 | 17 749 527.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 593 762.00 | 709 313.00 | | 2 593 762.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 593 762.00 | 709 313.00 | | 2 593 762.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 041 679.00 | 393 745.00 | 58 678.00 | 2 041 679.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 64 042.00 | 1 190.00 | | 64 042.00 |
6E on fixed assets – tangible | 19 309.00 | | | 19 309.00 |
7B Total provisions for depreciation | 19 309.00 | | | 19 309.00 |
7C Grand total | 2 125 030.00 | 394 935.00 | 58 678.00 | 2 125 030.00 |
UG - Financial | | 1 190.00 | | |
UJ - Exceptional | | 393 745.00 | 58 678.00 | |
| |
| 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 | 206 973.00 | 206 973.00 | | 206 973.00 |
8K Other liabilities (including liabilities related to repo transactions) | 958 918.00 | 958 918.00 | | 958 918.00 |
UX Other trade receivables | 1 471 291.00 | 1 471 291.00 | | 1 471 291.00 |
VB VAT | 63 524.00 | 63 524.00 | | 63 524.00 |
VP Miscellaneous | 3 161.00 | 3 161.00 | | 3 161.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 921.00 | 9 921.00 | | 9 921.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 64 540.00 | 64 540.00 | | 64 540.00 |
VS Prepaid expenses | 124 022.00 | 124 022.00 | | 124 022.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 726 538.00 | 1 726 538.00 | | 1 726 538.00 |
VW VAT | 32.00 | 32.00 | | 32.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 175 843.00 | 1 175 843.00 | | 1 175 843.00 |
