| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 457.00 | | 457.00 | 457.00 |
AN Land | 5 736.00 | | 5 736.00 | 5 736.00 |
AP Buildings | 123 937.00 | 123 937.00 | | 123 937.00 |
AR Technical installations, industrial equipment and tools | 206 129.00 | 204 833.00 | 1 296.00 | 206 129.00 |
AT Other tangible assets | 265 016.00 | 179 594.00 | 85 421.00 | 265 016.00 |
AV Fixed assets in progress | 61 025.00 | | 61 025.00 | 61 025.00 |
BJ TOTAL (I) | 662 302.00 | 508 365.00 | 153 937.00 | 662 302.00 |
BX Customers and related accounts | 35 741.00 | | 35 741.00 | 35 741.00 |
BZ Other receivables | 6 524.00 | | 6 524.00 | 6 524.00 |
CF Cash and cash equivalents | 299 953.00 | | 299 953.00 | 299 953.00 |
CH Prepaid expenses | 1 254.00 | | 1 254.00 | 1 254.00 |
CJ TOTAL (II) | 343 473.00 | | 343 473.00 | 343 473.00 |
CO Grand total (0 to V) | 1 005 775.00 | 508 365.00 | 497 410.00 | 1 005 775.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 234.00 | | | 27 234.00 |
DB Share, merger, contribution premiums, etc. | 135 001.00 | | | 135 001.00 |
DD Legal reserve (1) | 2 724.00 | | | 2 724.00 |
DG Other reserves | 120 000.00 | | | 120 000.00 |
DH Retained earnings | 20 666.00 | | | 20 666.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 659.00 | | | 48 659.00 |
DL TOTAL (I) | 354 284.00 | | | 354 284.00 |
DU Loans and Debts from Credit Institutions (3) | 9 121.00 | | | 9 121.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 748.00 | | | 102 748.00 |
DX Trade payables and related accounts | 27 680.00 | | | 27 680.00 |
DY Tax and social security liabilities | 3 575.00 | | | 3 575.00 |
EC TOTAL (IV) | 143 125.00 | | | 143 125.00 |
EE Grand total (I to V) | 497 410.00 | | | 497 410.00 |
EG Accrued income and payables due within one year | 138 931.00 | | | 138 931.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 149 880.00 | | 149 880.00 | 149 880.00 |
FJ Net sales | 149 880.00 | | 149 880.00 | 149 880.00 |
FR Total operating income (I) | | | 149 880.00 | |
FW Other purchases and external expenses | | | 53 112.00 | |
FX Taxes, duties, and similar payments | | | 14 345.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32 001.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 99 470.00 | |
GG - OPERATING RESULT (I - II) | | | 50 409.00 | |
GR Interest and similar expenses | | | 1 750.00 | |
GU Total financial expenses (VI) | | | 1 750.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 750.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 659.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 149 880.00 | | | 149 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 220.00 | | | 101 220.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 659.00 | | | 48 659.00 |
| |
| 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 | 608 276.00 | | 61 025.00 | 608 276.00 |
I4 DECREASES Grand Total | | 6 999.00 | 662 302.00 | |
IO DECREASES Total including other intangible assets | | | 457.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 999.00 | 661 844.00 | |
KD ACQUISITIONS Total including other intangible assets | 457.00 | | | 457.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 607 819.00 | | 61 025.00 | 607 819.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 476 364.00 | 32 001.00 | | 476 364.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 476 364.00 | 32 001.00 | | 476 364.00 |
