| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 942.00 | 369.00 | 4 573.00 | 4 942.00 |
AN Land | 4 573.00 | | 4 573.00 | 4 573.00 |
AP Buildings | 160 797.00 | 143 572.00 | 17 225.00 | 160 797.00 |
AR Technical installations, industrial equipment and tools | 418 243.00 | 160 191.00 | 258 051.00 | 418 243.00 |
AT Other tangible assets | 540.00 | 540.00 | | 540.00 |
BD Other fixed assets | 105.00 | | 105.00 | 105.00 |
BJ TOTAL (I) | 589 201.00 | 304 672.00 | 284 529.00 | 589 201.00 |
BX Customers and related accounts | 33 745.00 | | 33 745.00 | 33 745.00 |
BZ Other receivables | 951.00 | | 951.00 | 951.00 |
CF Cash and cash equivalents | 33 851.00 | | 33 851.00 | 33 851.00 |
CH Prepaid expenses | 1 080.00 | | 1 080.00 | 1 080.00 |
CJ TOTAL (II) | 69 628.00 | | 69 628.00 | 69 628.00 |
CO Grand total (0 to V) | 658 830.00 | 304 672.00 | 354 158.00 | 658 830.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 195.00 | | | 12 195.00 |
DD Legal reserve (1) | 1 219.00 | | | 1 219.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 695.00 | | | 52 695.00 |
DL TOTAL (I) | 66 110.00 | | | 66 110.00 |
DU Loans and Debts from Credit Institutions (3) | 198 307.00 | | | 198 307.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 595.00 | | | 78 595.00 |
DX Trade payables and related accounts | 3 994.00 | | | 3 994.00 |
DY Tax and social security liabilities | 7 150.00 | | | 7 150.00 |
EC TOTAL (IV) | 288 047.00 | | | 288 047.00 |
EE Grand total (I to V) | 354 158.00 | | | 354 158.00 |
EG Accrued income and payables due within one year | 112 452.00 | | | 112 452.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 150 717.00 | | 150 717.00 | 150 717.00 |
FJ Net sales | 150 717.00 | | 150 717.00 | 150 717.00 |
FR Total operating income (I) | | | 150 717.00 | |
FW Other purchases and external expenses | | | 25 280.00 | |
FX Taxes, duties, and similar payments | | | 7 894.00 | |
FY Salaries and Wages | | | 7 893.00 | |
FZ Social Security Contributions | | | 3 565.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 48 985.00 | |
GF Total Operating Expenses (II) | | | 93 618.00 | |
GG - OPERATING RESULT (I - II) | | | 57 099.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 4 406.00 | |
GU Total financial expenses (VI) | | | 4 406.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 404.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 695.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 150 719.00 | | | 150 719.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 024.00 | | | 98 024.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 695.00 | | | 52 695.00 |
| |
| 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 | 3 994.00 | 3 994.00 | | 3 994.00 |
8C Staff and Related Accounts | 500.00 | 500.00 | | 500.00 |
8D Social Security and Other Social Organizations | 1 460.00 | 1 460.00 | | 1 460.00 |
UX Other trade receivables | 33 745.00 | | | 33 745.00 |
VB VAT | 951.00 | | | 951.00 |
VH Loans with a maturity of more than one year at origin | 198 307.00 | 22 713.00 | 95 166.00 | 198 307.00 |
VI Group and Associates | 78 595.00 | 78 595.00 | | 78 595.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 15 077.00 | | | 15 077.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 190.00 | 5 190.00 | | 5 190.00 |
VS Prepaid expenses | 1 080.00 | | | 1 080.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 777.00 | 35 777.00 | | 35 777.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 288 047.00 | 112 452.00 | 95 166.00 | 288 047.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 442.00 | | | 1 442.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 470.00 | | | 3 470.00 |
ST Other accounts | 21 810.00 | | | 21 810.00 |
YP Average staff number | 1.00 | | | 1.00 |
YW Business tax | 6 452.00 | | | 6 452.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 894.00 | | | 7 894.00 |
YZ Total deductible VAT on goods and services | 7 796.00 | | | 7 796.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 280.00 | | | 25 280.00 |
