| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 670 000.00 | | 670 000.00 | 670 000.00 |
AR Technical installations, industrial equipment and tools | 159 466.00 | 158 034.00 | 1 431.00 | 159 466.00 |
AT Other tangible assets | 113 958.00 | 107 353.00 | 6 605.00 | 113 958.00 |
BH Other financial assets | 34 816.00 | | 34 816.00 | 34 816.00 |
BJ TOTAL (I) | 978 239.00 | 265 388.00 | 712 852.00 | 978 239.00 |
BX Customers and related accounts | 6 180.00 | | 6 180.00 | 6 180.00 |
BZ Other receivables | 1 908.00 | | 1 908.00 | 1 908.00 |
CF Cash and cash equivalents | 9 857.00 | | 9 857.00 | 9 857.00 |
CJ TOTAL (II) | 17 945.00 | | 17 945.00 | 17 945.00 |
CO Grand total (0 to V) | 996 184.00 | 265 388.00 | 730 796.00 | 996 184.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 000.00 | 21 000.00 | | 21 000.00 |
DD Legal reserve (1) | 2 100.00 | 2 100.00 | | 2 100.00 |
DG Other reserves | 357 213.00 | 350 048.00 | | 357 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 169.00 | 7 165.00 | | 21 169.00 |
DL TOTAL (I) | 401 482.00 | 380 313.00 | | 401 482.00 |
DU Loans and Debts from Credit Institutions (3) | 228 319.00 | 274 603.00 | | 228 319.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 617.00 | 19 825.00 | | 75 617.00 |
DX Trade payables and related accounts | 16 388.00 | 25 124.00 | | 16 388.00 |
DY Tax and social security liabilities | 8 991.00 | 12 557.00 | | 8 991.00 |
EC TOTAL (IV) | 329 314.00 | 332 109.00 | | 329 314.00 |
EE Grand total (I to V) | 730 796.00 | 712 422.00 | | 730 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 123 600.00 | | 123 600.00 | 123 600.00 |
FJ Net sales | 123 600.00 | | 123 600.00 | 123 600.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 123 600.00 | |
FW Other purchases and external expenses | | | 80 207.00 | |
FX Taxes, duties, and similar payments | | | 1 992.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 314.00 | |
GE Other Expenses | | | 88.00 | |
GF Total Operating Expenses (II) | | | 90 601.00 | |
GG - OPERATING RESULT (I - II) | | | 32 999.00 | |
GR Interest and similar expenses | | | 9 369.00 | |
GU Total financial expenses (VI) | | | 9 369.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 369.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 630.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 466.00 | | | 466.00 |
HD Total exceptional income (VII) | 466.00 | | | 466.00 |
HE Exceptional expenses on management operations | | 1 416.00 | | |
HH Total exceptional expenses (VIII) | | 1 416.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 466.00 | -1 416.00 | | 466.00 |
HK Income tax | 2 927.00 | | | 2 927.00 |
HL TOTAL REVENUE (I + III + V + VII) | 124 066.00 | 113 301.00 | | 124 066.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 897.00 | 106 136.00 | | 102 897.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 169.00 | 7 165.00 | | 21 169.00 |
| |
| 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 | 931 424.00 | | | 931 424.00 |
I3 DECREASES Total Financial Fixed Assets | | | 34 816.00 | |
I4 DECREASES Grand Total | | | 978 239.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 273 424.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 273 424.00 | | | 273 424.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 000.00 | | | 28 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 257 074.00 | 8 314.00 | | 257 074.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 257 074.00 | 8 314.00 | | 257 074.00 |
| |
| 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 | 16 388.00 | 16 388.00 | | 16 388.00 |
8K Other liabilities (including liabilities related to repo transactions) | 75 617.00 | 75 617.00 | | 75 617.00 |
VG Loans with a maturity of up to one year at origin | 24 146.00 | 24 146.00 | | 24 146.00 |
VH Loans with a maturity of more than one year at origin | 204 174.00 | 38 354.00 | 165 024.00 | 204 174.00 |
VK Loans repaid during the year | 37 610.00 | | | 37 610.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 904.00 | 8 088.00 | 34 816.00 | 42 904.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 329 314.00 | 163 495.00 | 165 024.00 | 329 314.00 |
