| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 417.00 | 10 855.00 | 562.00 | 11 417.00 |
AF Concessions, Patents and Similar Rights | 100.00 | 100.00 | | 100.00 |
AH Goodwill | 127 000.00 | | 127 000.00 | 127 000.00 |
AP Buildings | 20 862.00 | 2 730.00 | 18 132.00 | 20 862.00 |
AR Technical installations, industrial equipment and tools | 92 688.00 | 41 565.00 | 51 123.00 | 92 688.00 |
AT Other tangible assets | 10 429.00 | 3 381.00 | 7 048.00 | 10 429.00 |
BH Other financial assets | 1 620.00 | | 1 620.00 | 1 620.00 |
BJ TOTAL (I) | 264 115.00 | 58 631.00 | 205 484.00 | 264 115.00 |
BL Raw materials, supplies | 4 012.00 | | 4 012.00 | 4 012.00 |
BX Customers and related accounts | 168.00 | | 168.00 | 168.00 |
BZ Other receivables | 14 639.00 | | 14 639.00 | 14 639.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 27 874.00 | | 27 874.00 | 27 874.00 |
CH Prepaid expenses | 902.00 | | 902.00 | 902.00 |
CJ TOTAL (II) | 47 595.00 | | 47 595.00 | 47 595.00 |
CO Grand total (0 to V) | 314 404.00 | 58 631.00 | 255 773.00 | 314 404.00 |
CP Shares due in less than one year | 1 620.00 | | | 1 620.00 |
CW Deferred expenses or loan issuance costs | 2 694.00 | | 2 694.00 | 2 694.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 560.00 | | 1 000.00 |
DG Other reserves | 24 021.00 | 10 640.00 | | 24 021.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 339.00 | 13 821.00 | | 2 339.00 |
DL TOTAL (I) | 37 360.00 | 35 021.00 | | 37 360.00 |
DU Loans and Debts from Credit Institutions (3) | 147 567.00 | 175 773.00 | | 147 567.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 760.00 | 13 032.00 | | 8 760.00 |
DX Trade payables and related accounts | 17 329.00 | 15 398.00 | | 17 329.00 |
DY Tax and social security liabilities | 44 758.00 | 44 637.00 | | 44 758.00 |
EC TOTAL (IV) | 218 414.00 | 248 840.00 | | 218 414.00 |
EE Grand total (I to V) | 255 773.00 | 283 861.00 | | 255 773.00 |
EG Accrued income and payables due within one year | 106 092.00 | 98 388.00 | | 106 092.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 331 355.00 | | 331 355.00 | 331 355.00 |
FJ Net sales | 331 355.00 | | 331 355.00 | 331 355.00 |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 316.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 340 675.00 | |
FU Purchases of raw materials and other supplies | | | 110 394.00 | |
FV Inventory change (raw materials and supplies) | | | 428.00 | |
FW Other purchases and external expenses | | | 42 123.00 | |
FX Taxes, duties, and similar payments | | | 2 808.00 | |
FY Salaries and Wages | | | 123 905.00 | |
FZ Social Security Contributions | | | 27 913.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 958.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 332 537.00 | |
GG - OPERATING RESULT (I - II) | | | 8 138.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27.00 | |
GP Total financial income (V) | | | 27.00 | |
GR Interest and similar expenses | | | 4 286.00 | |
GU Total financial expenses (VI) | | | 4 286.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 879.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 706.00 | | |
HD Total exceptional income (VII) | | 706.00 | | |
HE Exceptional expenses on management operations | 1 499.00 | | | 1 499.00 |
HF Exceptional expenses on capital transactions | 1 108.00 | | | 1 108.00 |
HH Total exceptional expenses (VIII) | 2 607.00 | | | 2 607.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 607.00 | 706.00 | | -2 607.00 |
HK Income tax | -1 067.00 | -1 284.00 | | -1 067.00 |
HL TOTAL REVENUE (I + III + V + VII) | 340 702.00 | 337 928.00 | | 340 702.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 338 363.00 | 324 108.00 | | 338 363.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 339.00 | 13 821.00 | | 2 339.00 |
| |
| 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 | 253 562.00 | | 11 896.00 | 253 562.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 417.00 | | | 11 417.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 620.00 | |
I4 DECREASES Grand Total | | 1 343.00 | 264 115.00 | |
IN DECREASES Start-up, development, or research expenses | | | 11 417.00 | |
IO DECREASES Total including other intangible assets | | | 127 100.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 343.00 | 123 979.00 | |
KD ACQUISITIONS Total including other intangible assets | 127 100.00 | | | 127 100.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 113 425.00 | | 11 896.00 | 113 425.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 620.00 | | | 1 620.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 559.00 | 24 307.00 | 235.00 | 34 559.00 |
CY DEPRECIATION Start-up, development, or research expenses | 7 049.00 | 3 806.00 | | 7 049.00 |
PE DEPRECIATION Total including other intangible assets | 100.00 | | | 100.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 410.00 | 20 501.00 | 235.00 | 27 410.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 844.00 | 4 844.00 | | 4 844.00 |
8B Suppliers and Related Accounts | 17 329.00 | 17 329.00 | | 17 329.00 |
8C Staff and Related Accounts | 18 539.00 | 18 539.00 | | 18 539.00 |
8D Social Security and Other Social Organizations | 24 168.00 | 24 168.00 | | 24 168.00 |
UT Other financial assets | 1 620.00 | 1 620.00 | | 1 620.00 |
UX Other trade receivables | 168.00 | | | 168.00 |
UY Staff and related accounts | 30.00 | | | 30.00 |
UZ Social Security, other social security organizations | 2 983.00 | | | 2 983.00 |
VB VAT | 486.00 | | | 486.00 |
VG Loans with a maturity of up to one year at origin | 111 930.00 | 25 736.00 | 86 194.00 | 111 930.00 |
VH Loans with a maturity of more than one year at origin | 35 637.00 | 9 509.00 | 26 128.00 | 35 637.00 |
VI Group and Associates | 3 917.00 | 3 917.00 | | 3 917.00 |
VJ Loans taken out during the year | 6 344.00 | | | 6 344.00 |
VK Loans repaid during the year | 36 654.00 | | | 36 654.00 |
VM Income taxes | 8 449.00 | | | 8 449.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 463.00 | 1 463.00 | | 1 463.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 691.00 | | | 2 691.00 |
VS Prepaid expenses | 902.00 | | | 902.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 329.00 | 17 329.00 | | 17 329.00 |
VW VAT | 587.00 | 587.00 | | 587.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 218 414.00 | 106 092.00 | 112 322.00 | 218 414.00 |
