| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 289 653.00 | | 289 653.00 | 289 653.00 |
AP Buildings | 48 150.00 | 17 036.00 | 31 114.00 | 48 150.00 |
AR Technical installations, industrial equipment and tools | 201 400.00 | 193 579.00 | 7 820.00 | 201 400.00 |
AT Other tangible assets | 1 111 907.00 | 1 080 448.00 | 31 458.00 | 1 111 907.00 |
BH Other financial assets | 58 277.00 | | 58 277.00 | 58 277.00 |
BJ TOTAL (I) | 1 709 405.00 | 1 291 064.00 | 418 340.00 | 1 709 405.00 |
BL Raw materials, supplies | 12 721.00 | | 12 721.00 | 12 721.00 |
BX Customers and related accounts | 4 325.00 | | 4 325.00 | 4 325.00 |
BZ Other receivables | 2 047 768.00 | | 2 047 768.00 | 2 047 768.00 |
CF Cash and cash equivalents | 60 052.00 | | 60 052.00 | 60 052.00 |
CH Prepaid expenses | 4 693.00 | | 4 693.00 | 4 693.00 |
CJ TOTAL (II) | 2 129 561.00 | | 2 129 561.00 | 2 129 561.00 |
CO Grand total (0 to V) | 3 838 966.00 | 1 291 064.00 | 2 547 901.00 | 3 838 966.00 |
CU Other investments | 16.00 | | 16.00 | 16.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | | | 45 000.00 |
DG Other reserves | 1 030 373.00 | | | 1 030 373.00 |
DH Retained earnings | -188 298.00 | | | -188 298.00 |
DL TOTAL (I) | 887 074.00 | | | 887 074.00 |
DP Provisions for Risks | 43 000.00 | | | 43 000.00 |
DR TOTAL (IV) | 43 000.00 | | | 43 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 127 087.00 | | | 1 127 087.00 |
DX Trade payables and related accounts | 301 461.00 | | | 301 461.00 |
DY Tax and social security liabilities | 179 586.00 | | | 179 586.00 |
EA Other liabilities | 9 692.00 | | | 9 692.00 |
EC TOTAL (IV) | 1 617 827.00 | | | 1 617 827.00 |
EE Grand total (I to V) | 2 547 901.00 | | | 2 547 901.00 |
EG Accrued income and payables due within one year | 1 617 827.00 | | | 1 617 827.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 699 878.00 | | 2 699 878.00 | 2 699 878.00 |
FJ Net sales | 2 699 878.00 | | 2 699 878.00 | 2 699 878.00 |
FO Operating subsidies | | | 5 404.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 21 836.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 2 727 135.00 | |
FU Purchases of raw materials and other supplies | | | 638 541.00 | |
FV Inventory change (raw materials and supplies) | | | 1 085.00 | |
FW Other purchases and external expenses | | | 540 047.00 | |
FX Taxes, duties, and similar payments | | | 77 857.00 | |
FY Salaries and Wages | | | 743 841.00 | |
FZ Social Security Contributions | | | 210 169.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 384.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 43 000.00 | |
GE Other Expenses | | | 20 713.00 | |
GF Total Operating Expenses (II) | | | 2 291 639.00 | |
GG - OPERATING RESULT (I - II) | | | 435 496.00 | |
GI Supported loss or transferred profit (IV) | | | 417 218.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 684.00 | |
GP Total financial income (V) | | | 35 684.00 | |
GR Interest and similar expenses | | | 364.00 | |
GU Total financial expenses (VI) | | | 364.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 597.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 21 836.00 | | | 21 836.00 |
HE Exceptional expenses on management operations | 559.00 | | | 559.00 |
HH Total exceptional expenses (VIII) | 559.00 | | | 559.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -559.00 | | | -559.00 |
HK Income tax | 53 038.00 | | | 53 038.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 762 819.00 | | | 2 762 819.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 762 819.00 | | | 2 762 819.00 |
| |
| 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 | 1 662 054.00 | | 55 550.00 | 1 662 054.00 |
I3 DECREASES Total Financial Fixed Assets | 8 200.00 | | 58 293.00 | 8 200.00 |
I4 DECREASES Grand Total | 8 200.00 | | 1 709 405.00 | 8 200.00 |
IO DECREASES Total including other intangible assets | | | 289 653.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 361 458.00 | |
KD ACQUISITIONS Total including other intangible assets | 289 653.00 | | | 289 653.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 314 124.00 | | 47 334.00 | 1 314 124.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 58 277.00 | | 8 215.00 | 58 277.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 274 680.00 | 16 384.00 | | 1 274 680.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 274 680.00 | 16 384.00 | | 1 274 680.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | | 43 000.00 | | |
7C Grand total | | 43 000.00 | | |
UE of which provisions and reversals: - Operating | | 43 000.00 | | |
| |
| 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 | 301 461.00 | 301 461.00 | | 301 461.00 |
8C Staff and Related Accounts | 74 642.00 | 74 642.00 | | 74 642.00 |
8D Social Security and Other Social Organizations | 56 373.00 | 56 373.00 | | 56 373.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 692.00 | 9 692.00 | | 9 692.00 |
UT Other financial assets | 58 277.00 | | | 58 277.00 |
UX Other trade receivables | 4 325.00 | | | 4 325.00 |
UY Staff and related accounts | 70.00 | | | 70.00 |
VB VAT | 22 932.00 | | | 22 932.00 |
VC Group and associates | 2 024 766.00 | | | 2 024 766.00 |
VI Group and Associates | 1 127 087.00 | 1 127 087.00 | | 1 127 087.00 |
VQ Other Taxes, Duties, and Similar Debts | 29 709.00 | 29 709.00 | | 29 709.00 |
VS Prepaid expenses | 4 693.00 | | | 4 693.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 115 064.00 | 2 056 787.00 | 58 277.00 | 2 115 064.00 |
VW VAT | 18 860.00 | 18 860.00 | | 18 860.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 617 827.00 | 1 617 827.00 | | 1 617 827.00 |
