| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 322.00 | 4 322.00 | | 4 322.00 |
AP Buildings | 1 734 142.00 | 94 174.00 | 1 639 968.00 | 1 734 142.00 |
AR Technical installations, industrial equipment and tools | 20 025 704.00 | 1 087 507.00 | 18 938 197.00 | 20 025 704.00 |
BH Other financial assets | 959 896.00 | | 959 896.00 | 959 896.00 |
BJ TOTAL (I) | 22 724 064.00 | 1 186 002.00 | 21 538 062.00 | 22 724 064.00 |
BX Customers and related accounts | 1 498 469.00 | | 1 498 469.00 | 1 498 469.00 |
BZ Other receivables | 147 593.00 | | 147 593.00 | 147 593.00 |
CF Cash and cash equivalents | 132 990.00 | | 132 990.00 | 132 990.00 |
CH Prepaid expenses | 22 088.00 | | 22 088.00 | 22 088.00 |
CJ TOTAL (II) | 1 801 140.00 | | 1 801 140.00 | 1 801 140.00 |
CO Grand total (0 to V) | 24 525 204.00 | 1 186 002.00 | 23 339 202.00 | 24 525 204.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 21 125.00 | -409 786.00 | | 21 125.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -997 418.00 | 430 911.00 | | -997 418.00 |
DK Regulated provisions | 1 261 729.00 | 243 535.00 | | 1 261 729.00 |
DL TOTAL (I) | 286 436.00 | 265 660.00 | | 286 436.00 |
DQ Provisions for Expenses | 594 379.00 | 594 379.00 | | 594 379.00 |
DR TOTAL (IV) | 594 379.00 | 594 379.00 | | 594 379.00 |
DU Loans and Debts from Credit Institutions (3) | 18 379 787.00 | 22 528 209.00 | | 18 379 787.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 185 945.00 | 2 091 614.00 | | 2 185 945.00 |
DX Trade payables and related accounts | 107 855.00 | 42 019.00 | | 107 855.00 |
DY Tax and social security liabilities | 147 635.00 | 175 452.00 | | 147 635.00 |
DZ Fixed asset liabilities and related accounts | 567 819.00 | 726 898.00 | | 567 819.00 |
EA Other liabilities | 1 069 345.00 | 93.00 | | 1 069 345.00 |
EC TOTAL (IV) | 22 458 387.00 | 25 564 284.00 | | 22 458 387.00 |
EE Grand total (I to V) | 23 339 202.00 | 26 424 324.00 | | 23 339 202.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 429 254.00 | | 2 429 254.00 | 2 429 254.00 |
FJ Net sales | 2 429 254.00 | | 2 429 254.00 | 2 429 254.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 429 255.00 | |
FW Other purchases and external expenses | | | 691 223.00 | |
FX Taxes, duties, and similar payments | | | 169 024.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 087 992.00 | |
GE Other Expenses | | | 97.00 | |
GF Total Operating Expenses (II) | | | 1 948 337.00 | |
GG - OPERATING RESULT (I - II) | | | 480 918.00 | |
GR Interest and similar expenses | | | 460 137.00 | |
GU Total financial expenses (VI) | | | 460 137.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -460 137.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 781.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 100 000.00 | | |
HD Total exceptional income (VII) | | 100 000.00 | | |
HE Exceptional expenses on management operations | 5.00 | | | 5.00 |
HG Exceptional depreciation and provisions | 1 018 194.00 | 243 535.00 | | 1 018 194.00 |
HH Total exceptional expenses (VIII) | 1 018 199.00 | 243 535.00 | | 1 018 199.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 018 199.00 | -143 535.00 | | -1 018 199.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 429 255.00 | 1 496 325.00 | | 2 429 255.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 426 673.00 | 1 065 415.00 | | 3 426 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -997 418.00 | 430 911.00 | | -997 418.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 98 010.00 | 1 087 992.00 | | 98 010.00 |
PE DEPRECIATION Total including other intangible assets | 4 322.00 | | | 4 322.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 93 688.00 | 1 087 992.00 | | 93 688.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 243 535.00 | 1 018 194.00 | | 243 535.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 594 379.00 | | | 594 379.00 |
7C Grand total | 837 914.00 | 1 018 194.00 | | 837 914.00 |
| |
| 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 | 2 185 945.00 | 2 185 945.00 | | 2 185 945.00 |
8B Suppliers and Related Accounts | 107 855.00 | 107 855.00 | | 107 855.00 |
8D Social Security and Other Social Organizations | 147 635.00 | 147 635.00 | | 147 635.00 |
8J Fixed Asset Liabilities and Related Accounts | 567 819.00 | 567 819.00 | | 567 819.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 069 345.00 | 1 069 345.00 | | 1 069 345.00 |
UT Other financial assets | 959 896.00 | | 959 896.00 | 959 896.00 |
VG Loans with a maturity of up to one year at origin | 18 379 787.00 | 944 605.00 | 4 764 515.00 | 18 379 787.00 |
VS Prepaid expenses | 1 668 150.00 | 1 668 150.00 | | 1 668 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 628 046.00 | 1 668 150.00 | 959 896.00 | 2 628 046.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 458 387.00 | 5 023 205.00 | 4 764 515.00 | 22 458 387.00 |
