| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 784.00 | 6 784.00 | | 6 784.00 |
AF Concessions, Patents and Similar Rights | 1 479.00 | 1 479.00 | | 1 479.00 |
AH Goodwill | 3 811.00 | | 3 811.00 | 3 811.00 |
AR Technical installations, industrial equipment and tools | 162 768.00 | 124 918.00 | 37 849.00 | 162 768.00 |
AT Other tangible assets | 44 361.00 | 40 900.00 | 3 461.00 | 44 361.00 |
BH Other financial assets | 11 306.00 | | 11 306.00 | 11 306.00 |
BJ TOTAL (I) | 230 575.00 | 174 081.00 | 56 495.00 | 230 575.00 |
BL Raw materials, supplies | 5 834.00 | | 5 834.00 | 5 834.00 |
BX Customers and related accounts | 58 117.00 | 938.00 | 57 180.00 | 58 117.00 |
BZ Other receivables | 4 799.00 | | 4 799.00 | 4 799.00 |
CF Cash and cash equivalents | 135 931.00 | | 135 931.00 | 135 931.00 |
CH Prepaid expenses | 113.00 | | 113.00 | 113.00 |
CJ TOTAL (II) | 204 794.00 | 938.00 | 203 856.00 | 204 794.00 |
CO Grand total (0 to V) | 435 369.00 | 175 018.00 | 260 351.00 | 435 369.00 |
CP Shares due in less than one year | 11 306.00 | | | 11 306.00 |
CU Other investments | 67.00 | | 67.00 | 67.00 |
| |
| 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 | 68 968.00 | 68 968.00 | | 68 968.00 |
DH Retained earnings | 56 759.00 | 93 928.00 | | 56 759.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 489.00 | -37 169.00 | | 2 489.00 |
DL TOTAL (I) | 136 600.00 | 134 112.00 | | 136 600.00 |
DU Loans and Debts from Credit Institutions (3) | 60 064.00 | 52 220.00 | | 60 064.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 711.00 | 6 620.00 | | 6 711.00 |
DX Trade payables and related accounts | 24 541.00 | 19 546.00 | | 24 541.00 |
DY Tax and social security liabilities | 32 409.00 | 46 090.00 | | 32 409.00 |
EA Other liabilities | 26.00 | | | 26.00 |
EC TOTAL (IV) | 123 751.00 | 124 476.00 | | 123 751.00 |
EE Grand total (I to V) | 260 351.00 | 258 587.00 | | 260 351.00 |
EG Accrued income and payables due within one year | 81 792.00 | 88 859.00 | | 81 792.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 156.00 | | | 1 156.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 323 530.00 | | 323 530.00 | 323 530.00 |
FJ Net sales | 323 530.00 | | 323 530.00 | 323 530.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 284.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 328 819.00 | |
FU Purchases of raw materials and other supplies | | | 69 402.00 | |
FV Inventory change (raw materials and supplies) | | | -2 577.00 | |
FW Other purchases and external expenses | | | 105 360.00 | |
FX Taxes, duties, and similar payments | | | 4 225.00 | |
FY Salaries and Wages | | | 97 418.00 | |
FZ Social Security Contributions | | | 36 665.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 632.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 938.00 | |
GE Other Expenses | | | 2 218.00 | |
GF Total Operating Expenses (II) | | | 325 279.00 | |
GG - OPERATING RESULT (I - II) | | | 3 540.00 | |
GR Interest and similar expenses | | | 1 051.00 | |
GU Total financial expenses (VI) | | | 1 051.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 051.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 489.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 723.00 | 197.00 | | 2 723.00 |
HL TOTAL REVENUE (I + III + V + VII) | 328 819.00 | 322 753.00 | | 328 819.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 326 330.00 | 359 922.00 | | 326 330.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 489.00 | -37 169.00 | | 2 489.00 |
| |
| 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 | 230 006.00 | | 569.00 | 230 006.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 784.00 | | | 6 784.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 373.00 | |
I4 DECREASES Grand Total | | | 230 575.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 784.00 | |
IO DECREASES Total including other intangible assets | | | 5 290.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 207 128.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 290.00 | | | 5 290.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 206 559.00 | | 569.00 | 206 559.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 373.00 | | | 11 373.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 162 449.00 | 11 632.00 | | 162 449.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 888.00 | 1 896.00 | | 4 888.00 |
PE DEPRECIATION Total including other intangible assets | 1 479.00 | | | 1 479.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 156 082.00 | 9 736.00 | | 156 082.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 561.00 | 938.00 | 2 561.00 | 2 561.00 |
7B Total provisions for depreciation | 2 561.00 | 938.00 | 2 561.00 | 2 561.00 |
7C Grand total | 2 561.00 | 938.00 | 2 561.00 | 2 561.00 |
UE of which provisions and reversals: - Operating | | 938.00 | 2 561.00 | |
| |
| 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 | 24 541.00 | 24 541.00 | | 24 541.00 |
8C Staff and Related Accounts | 3 907.00 | 3 907.00 | | 3 907.00 |
8D Social Security and Other Social Organizations | 17 168.00 | 17 168.00 | | 17 168.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26.00 | 26.00 | | 26.00 |
UT Other financial assets | 11 306.00 | 11 306.00 | | 11 306.00 |
UX Other trade receivables | 56 711.00 | | | 56 711.00 |
UY Staff and related accounts | 39.00 | | | 39.00 |
VA Doubtful or disputed receivables | 1 406.00 | | | 1 406.00 |
VB VAT | 484.00 | | | 484.00 |
VG Loans with a maturity of up to one year at origin | 1 226.00 | 1 226.00 | | 1 226.00 |
VH Loans with a maturity of more than one year at origin | 58 838.00 | 16 879.00 | 41 959.00 | 58 838.00 |
VI Group and Associates | 6 711.00 | 6 711.00 | | 6 711.00 |
VJ Loans taken out during the year | 23 221.00 | | | 23 221.00 |
VK Loans repaid during the year | 16 603.00 | | | 16 603.00 |
VM Income taxes | 3 198.00 | | | 3 198.00 |
VQ Other Taxes, Duties, and Similar Debts | 314.00 | 314.00 | | 314.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 078.00 | | | 1 078.00 |
VS Prepaid expenses | 113.00 | | | 113.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 335.00 | 74 335.00 | | 74 335.00 |
VW VAT | 11 020.00 | 11 020.00 | | 11 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 751.00 | 81 792.00 | 41 959.00 | 123 751.00 |
| |
| 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 | 3 587.00 | 3 527.00 | | 3 587.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 485.00 | 10 369.00 | | 8 485.00 |
ST Other accounts | 42 131.00 | 41 902.00 | | 42 131.00 |
XQ Rental, rental and co-ownership charges | 54 344.00 | 38 077.00 | | 54 344.00 |
YP Average staff number | 3.00 | 3.00 | | 3.00 |
YT Subcontracting | 400.00 | 4 559.00 | | 400.00 |
YW Business tax | 638.00 | 2 616.00 | | 638.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 225.00 | 6 143.00 | | 4 225.00 |
YY Amount of VAT collected | 63 109.00 | 64 505.00 | | 63 109.00 |
YZ Total deductible VAT on goods and services | 34 093.00 | 33 649.00 | | 34 093.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 105 360.00 | 94 908.00 | | 105 360.00 |
