| |
| 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 | 9 910 830.00 | 1 370 827.00 | 8 540 003.00 | 9 910 830.00 |
BJ TOTAL (I) | 9 912 403.00 | 1 370 827.00 | 8 541 576.00 | 9 912 403.00 |
BX Customers and related accounts | 151 314.00 | | 151 314.00 | 151 314.00 |
BZ Other receivables | 158 971.00 | | 158 971.00 | 158 971.00 |
CH Prepaid expenses | 3 434.00 | | 3 434.00 | 3 434.00 |
CJ TOTAL (II) | 313 719.00 | | 313 719.00 | 313 719.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 10 226 122.00 | 1 370 827.00 | 8 855 295.00 | 10 226 122.00 |
CU Other investments | 1 573.00 | | 1 573.00 | 1 573.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 1.00 | 2.00 | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 93 627.00 | 153 879.00 | | 93 627.00 |
DK Regulated provisions | 1 496 295.00 | 1 183 998.00 | | 1 496 295.00 |
DL TOTAL (I) | 1 633 923.00 | 1 381 879.00 | | 1 633 923.00 |
DQ Provisions for Expenses | 227 244.00 | 214 913.00 | | 227 244.00 |
DR TOTAL (IV) | 227 244.00 | 214 913.00 | | 227 244.00 |
DU Loans and Debts from Credit Institutions (3) | | 11 613.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 5 668 475.00 | 7 959 469.00 | | 5 668 475.00 |
DX Trade payables and related accounts | 101 447.00 | 78 564.00 | | 101 447.00 |
DY Tax and social security liabilities | 147 318.00 | 176 633.00 | | 147 318.00 |
EA Other liabilities | 1 076 888.00 | 1 583.00 | | 1 076 888.00 |
EC TOTAL (IV) | 6 994 128.00 | 8 227 862.00 | | 6 994 128.00 |
EE Grand total (I to V) | 8 855 295.00 | 9 824 654.00 | | 8 855 295.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 335 207.00 | | 1 335 207.00 | 1 335 207.00 |
FJ Net sales | 1 335 207.00 | | 1 335 207.00 | 1 335 207.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 335 207.00 | |
FW Other purchases and external expenses | | | 367 074.00 | |
FX Taxes, duties, and similar payments | | | 81 728.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 396 299.00 | |
GF Total Operating Expenses (II) | | | 845 101.00 | |
GG - OPERATING RESULT (I - II) | | | 490 106.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 12 331.00 | |
GR Interest and similar expenses | | | 38 095.00 | |
GU Total financial expenses (VI) | | | 50 426.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -50 426.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 439 680.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 312 297.00 | 387 979.00 | | 312 297.00 |
HH Total exceptional expenses (VIII) | 312 297.00 | 387 979.00 | | 312 297.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -312 297.00 | -387 979.00 | | -312 297.00 |
HK Income tax | 33 756.00 | 59 842.00 | | 33 756.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 335 207.00 | 1 515 888.00 | | 1 335 207.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 241 581.00 | 1 362 009.00 | | 1 241 581.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 93 627.00 | 153 879.00 | | 93 627.00 |
| |
| 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 | 9 912 403.00 | | | 9 912 403.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 573.00 | |
I4 DECREASES Grand Total | | | 9 912 403.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 910 830.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 910 830.00 | | | 9 910 830.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 573.00 | | | 1 573.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 974 528.00 | 396 299.00 | | 974 528.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 974 528.00 | 396 299.00 | | 974 528.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 183 998.00 | 312 297.00 | | 1 183 998.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 214 913.00 | 12 331.00 | | 214 913.00 |
7C Grand total | 1 398 911.00 | 324 628.00 | | 1 398 911.00 |
UG - Financial | | 12 331.00 | | |
UJ - Exceptional | | 312 297.00 | | |
| |
| 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 | 5 668 475.00 | 72.00 | | 5 668 475.00 |
8B Suppliers and Related Accounts | 101 447.00 | 101 447.00 | | 101 447.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 583.00 | 1 583.00 | | 1 583.00 |
UX Other trade receivables | 151 314.00 | 151 314.00 | | 151 314.00 |
VB VAT | 42 086.00 | 42 086.00 | | 42 086.00 |
VI Group and Associates | 1 076 888.00 | 1 076 888.00 | | 1 076 888.00 |
VK Loans repaid during the year | 2 290 960.00 | | | 2 290 960.00 |
VM Income taxes | 22 880.00 | 22 880.00 | | 22 880.00 |
VN Other taxes, similar payments | 8 884.00 | 8 884.00 | | 8 884.00 |
VQ Other Taxes, Duties, and Similar Debts | 147 318.00 | 147 318.00 | | 147 318.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 86 704.00 | 86 704.00 | | 86 704.00 |
VS Prepaid expenses | 3 434.00 | 3 434.00 | | 3 434.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 315 302.00 | 315 302.00 | | 315 302.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 995 711.00 | 1 327 308.00 | | 6 995 711.00 |
