| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 98 041.00 | | 98 041.00 | 98 041.00 |
AP Buildings | 333 015.00 | 54 587.00 | 278 428.00 | 333 015.00 |
AR Technical installations, industrial equipment and tools | 918 157.00 | 339 007.00 | 579 151.00 | 918 157.00 |
BB Receivables related to investments | 212 103.00 | | 212 103.00 | 212 103.00 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BH Other financial assets | 46 009.00 | | 46 009.00 | 46 009.00 |
BJ TOTAL (I) | 2 402 478.00 | 393 593.00 | 2 008 885.00 | 2 402 478.00 |
BX Customers and related accounts | 52 497.00 | | 52 497.00 | 52 497.00 |
BZ Other receivables | 9 864.00 | | 9 864.00 | 9 864.00 |
CF Cash and cash equivalents | 90 122.00 | | 90 122.00 | 90 122.00 |
CH Prepaid expenses | 1 163.00 | | 1 163.00 | 1 163.00 |
CJ TOTAL (II) | 153 646.00 | | 153 646.00 | 153 646.00 |
CO Grand total (0 to V) | 2 556 124.00 | 393 593.00 | 2 162 530.00 | 2 556 124.00 |
CU Other investments | 795 000.00 | | 795 000.00 | 795 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 469 100.00 | 1 469 100.00 | | 1 469 100.00 |
DH Retained earnings | -33 045.00 | -8 095.00 | | -33 045.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 868.00 | -24 949.00 | | -21 868.00 |
DL TOTAL (I) | 1 414 187.00 | 1 436 055.00 | | 1 414 187.00 |
DU Loans and Debts from Credit Institutions (3) | 721 434.00 | 775 150.00 | | 721 434.00 |
DX Trade payables and related accounts | 23 445.00 | 26 062.00 | | 23 445.00 |
DY Tax and social security liabilities | 3 465.00 | 3 365.00 | | 3 465.00 |
EC TOTAL (IV) | 748 344.00 | 804 577.00 | | 748 344.00 |
EE Grand total (I to V) | 2 162 530.00 | 2 240 632.00 | | 2 162 530.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 131 848.00 | | 131 848.00 | 131 848.00 |
FJ Net sales | 131 848.00 | | 131 848.00 | 131 848.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 131 850.00 | |
FW Other purchases and external expenses | | | 36 471.00 | |
FX Taxes, duties, and similar payments | | | 1 791.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 81 975.00 | |
GE Other Expenses | | | 1 372.00 | |
GF Total Operating Expenses (II) | | | 121 610.00 | |
GG - OPERATING RESULT (I - II) | | | 10 240.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 220.00 | |
GL Other interest and similar income | | | 684.00 | |
GP Total financial income (V) | | | 4 904.00 | |
GR Interest and similar expenses | | | 38 094.00 | |
GU Total financial expenses (VI) | | | 38 094.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -33 190.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 950.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 163.00 | 2 060.00 | | 1 163.00 |
HD Total exceptional income (VII) | 1 163.00 | 2 060.00 | | 1 163.00 |
HE Exceptional expenses on management operations | 82.00 | 41.00 | | 82.00 |
HH Total exceptional expenses (VIII) | 82.00 | 41.00 | | 82.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 081.00 | 2 019.00 | | 1 081.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137 917.00 | 146 338.00 | | 137 917.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 785.00 | 171 288.00 | | 159 785.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 868.00 | -24 949.00 | | -21 868.00 |
| |
| 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 | 2 398 258.00 | | 4 220.00 | 2 398 258.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 053 265.00 | |
I4 DECREASES Grand Total | | | 2 402 478.00 | |
IO DECREASES Total including other intangible assets | | | 98 041.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 251 172.00 | |
KD ACQUISITIONS Total including other intangible assets | 98 041.00 | | | 98 041.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 251 172.00 | | | 1 251 172.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 049 045.00 | | 4 220.00 | 1 049 045.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 311 618.00 | 81 976.00 | | 311 618.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 311 618.00 | 81 976.00 | | 311 618.00 |
| |
| 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 | 23 445.00 | 23 445.00 | | 23 445.00 |
UL Receivables related to investments | 212 103.00 | | | 212 103.00 |
UT Other financial assets | 46 009.00 | | | 46 009.00 |
UX Other trade receivables | 52 497.00 | | | 52 497.00 |
VB VAT | 9 864.00 | | | 9 864.00 |
VG Loans with a maturity of up to one year at origin | 51.00 | 51.00 | | 51.00 |
VH Loans with a maturity of more than one year at origin | 721 383.00 | 68 028.00 | 253 593.00 | 721 383.00 |
VK Loans repaid during the year | 52 885.00 | | | 52 885.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 415.00 | 3 415.00 | | 3 415.00 |
VS Prepaid expenses | 1 163.00 | | | 1 163.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 321 636.00 | 63 524.00 | 258 112.00 | 321 636.00 |
VW VAT | 50.00 | 50.00 | | 50.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 748 344.00 | 94 989.00 | 253 593.00 | 748 344.00 |
