| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 41 733.00 | 5 323.00 | 36 410.00 | 41 733.00 |
AR Technical installations, industrial equipment and tools | 44 582.00 | 18 462.00 | 26 120.00 | 44 582.00 |
AT Other tangible assets | 35 177.00 | 20 042.00 | 15 135.00 | 35 177.00 |
BH Other financial assets | 200.00 | | 200.00 | 200.00 |
BJ TOTAL (I) | 121 694.00 | 43 828.00 | 77 866.00 | 121 694.00 |
BL Raw materials, supplies | 1 067.00 | | 1 067.00 | 1 067.00 |
BV Advances and down payments on orders | 760.00 | | 760.00 | 760.00 |
BX Customers and related accounts | 1 775.00 | | 1 775.00 | 1 775.00 |
BZ Other receivables | 2 659.00 | | 2 659.00 | 2 659.00 |
CF Cash and cash equivalents | 1 747.00 | | 1 747.00 | 1 747.00 |
CH Prepaid expenses | 820.00 | | 820.00 | 820.00 |
CJ TOTAL (II) | 8 830.00 | | 8 830.00 | 8 830.00 |
CO Grand total (0 to V) | 130 525.00 | 43 828.00 | 86 696.00 | 130 525.00 |
CP Shares due in less than one year | 200.00 | | | 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DF Regulated reserves (1) | 8 928.00 | 8 928.00 | | 8 928.00 |
DH Retained earnings | 750.00 | | | 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 779.00 | 750.00 | | 779.00 |
DL TOTAL (I) | 18 708.00 | 17 928.00 | | 18 708.00 |
DU Loans and Debts from Credit Institutions (3) | 47 819.00 | 49 017.00 | | 47 819.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 058.00 | 20 556.00 | | 16 058.00 |
DW Advances and down payments received on current orders | 365.00 | 283.00 | | 365.00 |
DX Trade payables and related accounts | 2 067.00 | 1 908.00 | | 2 067.00 |
DY Tax and social security liabilities | 1 678.00 | 1 812.00 | | 1 678.00 |
EA Other liabilities | | 1 796.00 | | |
EC TOTAL (IV) | 67 988.00 | 75 374.00 | | 67 988.00 |
EE Grand total (I to V) | 86 696.00 | 93 303.00 | | 86 696.00 |
EG Accrued income and payables due within one year | 29 248.00 | | | 29 248.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 90.00 | 1 982.00 | | 90.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 574.00 | | 5 574.00 | 5 574.00 |
FG Production sold - services | 97 791.00 | | 97 791.00 | 97 791.00 |
FJ Net sales | 103 366.00 | | 103 366.00 | 103 366.00 |
FQ Other income | | | 6 463.00 | |
FR Total operating income (I) | | | 109 829.00 | |
FS Purchases of goods (including customs duties) | | | 5 334.00 | |
FU Purchases of raw materials and other supplies | | | 21 739.00 | |
FV Inventory change (raw materials and supplies) | | | 900.00 | |
FW Other purchases and external expenses | | | 35 944.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 28 994.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 154.00 | |
GE Other Expenses | | | 111.00 | |
GF Total Operating Expenses (II) | | | 109 179.00 | |
GG - OPERATING RESULT (I - II) | | | 650.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 1 149.00 | |
GU Total financial expenses (VI) | | | 1 149.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 146.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -496.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 633.00 | 6 700.00 | | 2 633.00 |
HD Total exceptional income (VII) | 2 633.00 | 6 700.00 | | 2 633.00 |
HF Exceptional expenses on capital transactions | 1 220.00 | 5 575.00 | | 1 220.00 |
HH Total exceptional expenses (VIII) | 1 220.00 | 5 575.00 | | 1 220.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 412.00 | 1 124.00 | | 1 412.00 |
HK Income tax | 137.00 | 133.00 | | 137.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 466.00 | 113 658.00 | | 112 466.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 686.00 | 112 907.00 | | 111 686.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 779.00 | 750.00 | | 779.00 |
| |
| 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 | 113 022.00 | | 10 572.00 | 113 022.00 |
I3 DECREASES Total Financial Fixed Assets | | | 200.00 | |
I4 DECREASES Grand Total | | 1 900.00 | 121 694.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 900.00 | 121 494.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 113 022.00 | | 10 372.00 | 113 022.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 200.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
QU DEPRECIATION Total Tangible Fixed Assets | 6.00 | | | 6.00 |
| |
| 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 | 2 067.00 | 2 067.00 | | 2 067.00 |
8E Income Taxes | 137.00 | 137.00 | | 137.00 |
UT Other financial assets | 200.00 | 200.00 | | 200.00 |
UX Other trade receivables | 1 775.00 | | | 1 775.00 |
VB VAT | 2 659.00 | | | 2 659.00 |
VG Loans with a maturity of up to one year at origin | 47 819.00 | 9 444.00 | 36 049.00 | 47 819.00 |
VI Group and Associates | 16 058.00 | 16 058.00 | | 16 058.00 |
VJ Loans taken out during the year | 13 000.00 | | | 13 000.00 |
VK Loans repaid during the year | 10 271.00 | | | 10 271.00 |
VS Prepaid expenses | 820.00 | | | 820.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 455.00 | 5 455.00 | | 5 455.00 |
VW VAT | 1 541.00 | 1 541.00 | | 1 541.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 623.00 | 29 248.00 | 36 049.00 | 67 623.00 |
| |
| 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 | | 71.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 499.00 | 4 281.00 | | 2 499.00 |
ST Other accounts | 14 973.00 | 19 570.00 | | 14 973.00 |
XQ Rental, rental and co-ownership charges | 16 000.00 | 15 973.00 | | 16 000.00 |
YT Subcontracting | 2 471.00 | 2 441.00 | | 2 471.00 |
YX Total of the account corresponding to line FX of table no. 2052 | | 71.00 | | |
YY Amount of VAT collected | 14 018.00 | 11 890.00 | | 14 018.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 35 944.00 | 42 267.00 | | 35 944.00 |
