| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 819.00 | 3 179.00 | 640.00 | 3 819.00 |
AH Goodwill | 30 000.00 | | 30 000.00 | 30 000.00 |
AR Technical installations, industrial equipment and tools | 35 879.00 | 23 132.00 | 12 747.00 | 35 879.00 |
AT Other tangible assets | 47 970.00 | 34 311.00 | 13 659.00 | 47 970.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 3 614.00 | | 3 614.00 | 3 614.00 |
BJ TOTAL (I) | 121 297.00 | 60 621.00 | 60 676.00 | 121 297.00 |
BL Raw materials, supplies | 26 894.00 | | 26 894.00 | 26 894.00 |
BX Customers and related accounts | 59 652.00 | | 59 652.00 | 59 652.00 |
BZ Other receivables | 13 891.00 | | 13 891.00 | 13 891.00 |
CF Cash and cash equivalents | 14 564.00 | | 14 564.00 | 14 564.00 |
CH Prepaid expenses | 8 354.00 | | 8 354.00 | 8 354.00 |
CJ TOTAL (II) | 123 355.00 | | 123 355.00 | 123 355.00 |
CO Grand total (0 to V) | 244 652.00 | 60 621.00 | 184 030.00 | 244 652.00 |
CP Shares due in less than one year | 3 614.00 | | | 3 614.00 |
| |
| 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 |
DB Share, merger, contribution premiums, etc. | 19 000.00 | 19 000.00 | | 19 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 38 310.00 | 84 218.00 | | 38 310.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 947.00 | -45 908.00 | | 14 947.00 |
DL TOTAL (I) | 77 657.00 | 62 710.00 | | 77 657.00 |
DU Loans and Debts from Credit Institutions (3) | 22 245.00 | | | 22 245.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 000.00 | 35 000.00 | | 35 000.00 |
DX Trade payables and related accounts | 22 753.00 | 42 773.00 | | 22 753.00 |
DY Tax and social security liabilities | 26 331.00 | 25 533.00 | | 26 331.00 |
EA Other liabilities | 44.00 | 44.00 | | 44.00 |
EC TOTAL (IV) | 106 373.00 | 103 350.00 | | 106 373.00 |
EE Grand total (I to V) | 184 030.00 | 166 060.00 | | 184 030.00 |
EG Accrued income and payables due within one year | 91 031.00 | 103 350.00 | | 91 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 12 515.00 | | 12 515.00 | 12 515.00 |
FG Production sold - services | 328 655.00 | | 328 655.00 | 328 655.00 |
FJ Net sales | 341 171.00 | | 341 171.00 | 341 171.00 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 732.00 | |
FQ Other income | | | 185.00 | |
FR Total operating income (I) | | | 345 088.00 | |
FS Purchases of goods (including customs duties) | | | 30 149.00 | |
FU Purchases of raw materials and other supplies | | | 20 941.00 | |
FV Inventory change (raw materials and supplies) | | | -3 368.00 | |
FW Other purchases and external expenses | | | 88 760.00 | |
FX Taxes, duties, and similar payments | | | 7 490.00 | |
FY Salaries and Wages | | | 119 884.00 | |
FZ Social Security Contributions | | | 57 023.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 835.00 | |
GE Other Expenses | | | 246.00 | |
GF Total Operating Expenses (II) | | | 329 960.00 | |
GG - OPERATING RESULT (I - II) | | | 15 128.00 | |
GL Other interest and similar income | | | 50.00 | |
GP Total financial income (V) | | | 50.00 | |
GR Interest and similar expenses | | | 214.00 | |
GU Total financial expenses (VI) | | | 214.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 732.00 | 164.00 | | 3 732.00 |
A2 TOTAL ASSETS | 3 528.00 | | | 3 528.00 |
HA Exceptional income from management transactions | 16.00 | | | 16.00 |
HD Total exceptional income (VII) | 16.00 | | | 16.00 |
HE Exceptional expenses on management operations | 34.00 | 6.00 | | 34.00 |
HH Total exceptional expenses (VIII) | 34.00 | 6.00 | | 34.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18.00 | -6.00 | | -18.00 |
HL TOTAL REVENUE (I + III + V + VII) | 345 155.00 | 262 223.00 | | 345 155.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 330 208.00 | 308 131.00 | | 330 208.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 947.00 | -45 908.00 | | 14 947.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 786.00 | 8 835.00 | | 51 786.00 |
PE DEPRECIATION Total including other intangible assets | 3 179.00 | | | 3 179.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 48 607.00 | 8 835.00 | | 48 607.00 |
