| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 032.00 | 9 032.00 | | 9 032.00 |
AH Goodwill | 28 965.00 | | 28 965.00 | 28 965.00 |
AP Buildings | 72 726.00 | 59 056.00 | 13 670.00 | 72 726.00 |
AR Technical installations, industrial equipment and tools | 77 658.00 | 71 852.00 | 5 806.00 | 77 658.00 |
AT Other tangible assets | 237 150.00 | 162 344.00 | 74 806.00 | 237 150.00 |
AV Fixed assets in progress | | | | |
BD Other fixed assets | 908.00 | | 908.00 | 908.00 |
BJ TOTAL (I) | 426 439.00 | 302 284.00 | 124 156.00 | 426 439.00 |
BT Goods | 73 817.00 | | 73 817.00 | 73 817.00 |
BX Customers and related accounts | 6 847.00 | | 6 847.00 | 6 847.00 |
BZ Other receivables | 27 176.00 | | 27 176.00 | 27 176.00 |
CF Cash and cash equivalents | 43 545.00 | | 43 545.00 | 43 545.00 |
CH Prepaid expenses | 1 258.00 | | 1 258.00 | 1 258.00 |
CJ TOTAL (II) | 152 643.00 | | 152 643.00 | 152 643.00 |
CO Grand total (0 to V) | 579 082.00 | 302 284.00 | 276 798.00 | 579 082.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 23 422.00 | 23 422.00 | | 23 422.00 |
DH Retained earnings | -161 698.00 | -152 975.00 | | -161 698.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | | -8 722.00 | | |
DL TOTAL (I) | -129 891.00 | -129 891.00 | | -129 891.00 |
DU Loans and Debts from Credit Institutions (3) | | 5 597.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 206 620.00 | 52 856.00 | | 206 620.00 |
DX Trade payables and related accounts | 63 280.00 | 84 709.00 | | 63 280.00 |
DY Tax and social security liabilities | 19 773.00 | 24 024.00 | | 19 773.00 |
EA Other liabilities | 117 016.00 | 262 577.00 | | 117 016.00 |
EC TOTAL (IV) | 406 689.00 | 429 763.00 | | 406 689.00 |
EE Grand total (I to V) | 276 798.00 | 299 872.00 | | 276 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 144 170.00 | | 1 144 170.00 | 1 144 170.00 |
FG Production sold - services | 25.00 | | 25.00 | 25.00 |
FJ Net sales | 1 144 195.00 | | 1 144 195.00 | 1 144 195.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 609.00 | |
FQ Other income | | | 751.00 | |
FR Total operating income (I) | | | 1 149 555.00 | |
FS Purchases of goods (including customs duties) | | | 853 760.00 | |
FT Inventory change (goods) | | | 499.00 | |
FW Other purchases and external expenses | | | 93 897.00 | |
FX Taxes, duties, and similar payments | | | 3 540.00 | |
FY Salaries and Wages | | | 134 201.00 | |
FZ Social Security Contributions | | | 38 816.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 796.00 | |
GE Other Expenses | | | 2 192.00 | |
GF Total Operating Expenses (II) | | | 1 148 701.00 | |
GG - OPERATING RESULT (I - II) | | | 854.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 17.00 | |
GR Interest and similar expenses | | | 67.00 | |
GU Total financial expenses (VI) | | | 67.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -50.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 47 418.00 | | |
HD Total exceptional income (VII) | | 47 418.00 | | |
HE Exceptional expenses on management operations | 803.00 | 1 680.00 | | 803.00 |
HF Exceptional expenses on capital transactions | | 3 564.00 | | |
HH Total exceptional expenses (VIII) | 803.00 | 5 244.00 | | 803.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -803.00 | 42 174.00 | | -803.00 |
HK Income tax | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 149 572.00 | 755 506.00 | | 1 149 572.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 149 572.00 | 764 229.00 | | 1 149 572.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | | -8 722.00 | | |
| |
| 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 | 381 928.00 | | 56 392.00 | 381 928.00 |
I3 DECREASES Total Financial Fixed Assets | | | 908.00 | |
I4 DECREASES Grand Total | | 11 881.00 | 426 439.00 | |
IO DECREASES Total including other intangible assets | | | 37 997.00 | |
IY DECREASES Total Tangible Fixed Assets | | 11 881.00 | 387 534.00 | |
KD ACQUISITIONS Total including other intangible assets | 37 997.00 | | | 37 997.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 343 023.00 | | 56 392.00 | 343 023.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 908.00 | | | 908.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 280 488.00 | 21 797.00 | | 280 488.00 |
PE DEPRECIATION Total including other intangible assets | 9 032.00 | | | 9 032.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 271 456.00 | 21 797.00 | | 271 456.00 |
| |
| 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 | 63 280.00 | 63 280.00 | | 63 280.00 |
8C Staff and Related Accounts | 7 474.00 | 7 474.00 | | 7 474.00 |
8D Social Security and Other Social Organizations | 11 998.00 | 11 998.00 | | 11 998.00 |
8K Other liabilities (including liabilities related to repo transactions) | 117 016.00 | 117 016.00 | | 117 016.00 |
UX Other trade receivables | 6 847.00 | | | 6 847.00 |
UY Staff and related accounts | 4 047.00 | | | 4 047.00 |
VB VAT | 8 756.00 | | | 8 756.00 |
VI Group and Associates | 206 620.00 | 206 620.00 | | 206 620.00 |
VM Income taxes | 5 004.00 | | | 5 004.00 |
VQ Other Taxes, Duties, and Similar Debts | 300.00 | 300.00 | | 300.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 368.00 | | | 9 368.00 |
VS Prepaid expenses | 1 258.00 | | | 1 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 280.00 | 35 280.00 | | 35 280.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 406 689.00 | 406 689.00 | | 406 689.00 |
