| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 015.00 | 1 015.00 | | 1 015.00 |
AH Goodwill | 14 483.00 | | 14 483.00 | 14 483.00 |
AR Technical installations, industrial equipment and tools | 154 061.00 | 134 168.00 | 19 893.00 | 154 061.00 |
AT Other tangible assets | 486 393.00 | 263 511.00 | 222 882.00 | 486 393.00 |
BD Other fixed assets | 1 152.00 | | 1 152.00 | 1 152.00 |
BJ TOTAL (I) | 657 104.00 | 398 694.00 | 258 410.00 | 657 104.00 |
BT Goods | 26 884.00 | 2 500.00 | 24 384.00 | 26 884.00 |
BX Customers and related accounts | 23 908.00 | | 23 908.00 | 23 908.00 |
BZ Other receivables | 20 913.00 | | 20 913.00 | 20 913.00 |
CD Marketable securities | 124 051.00 | | 124 051.00 | 124 051.00 |
CF Cash and cash equivalents | 123 855.00 | | 123 855.00 | 123 855.00 |
CH Prepaid expenses | 2 321.00 | | 2 321.00 | 2 321.00 |
CJ TOTAL (II) | 321 932.00 | 2 500.00 | 319 432.00 | 321 932.00 |
CO Grand total (0 to V) | 979 036.00 | 401 194.00 | 577 842.00 | 979 036.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | 45 735.00 | | 45 735.00 |
DD Legal reserve (1) | 4 573.00 | 4 573.00 | | 4 573.00 |
DG Other reserves | 240 545.00 | 236 928.00 | | 240 545.00 |
DH Retained earnings | | -47 076.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 824.00 | 50 694.00 | | 14 824.00 |
DJ Investment subsidies | 101 796.00 | 118 296.00 | | 101 796.00 |
DL TOTAL (I) | 407 473.00 | 409 149.00 | | 407 473.00 |
DU Loans and Debts from Credit Institutions (3) | 60 808.00 | 92 643.00 | | 60 808.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 575.00 | 3 737.00 | | 2 575.00 |
DX Trade payables and related accounts | 13 742.00 | 14 260.00 | | 13 742.00 |
DY Tax and social security liabilities | 20 413.00 | 11 744.00 | | 20 413.00 |
DZ Fixed asset liabilities and related accounts | 53 222.00 | 53 222.00 | | 53 222.00 |
EA Other liabilities | 19 608.00 | 10 550.00 | | 19 608.00 |
EC TOTAL (IV) | 170 369.00 | 186 156.00 | | 170 369.00 |
EE Grand total (I to V) | 577 842.00 | 595 306.00 | | 577 842.00 |
EG Accrued income and payables due within one year | 141 938.00 | 125 348.00 | | 141 938.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 131 555.00 | |
FG Production sold - services | | | 266 929.00 | |
FJ Net sales | | | 398 483.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 239.00 | |
FQ Other income | | | 160.00 | |
FR Total operating income (I) | | | 399 883.00 | |
FS Purchases of goods (including customs duties) | | | 69 320.00 | |
FT Inventory change (goods) | | | 26 146.00 | |
FU Purchases of raw materials and other supplies | | | 3 925.00 | |
FW Other purchases and external expenses | | | 131 841.00 | |
FX Taxes, duties, and similar payments | | | 4 974.00 | |
FY Salaries and Wages | | | 102 283.00 | |
FZ Social Security Contributions | | | 6 265.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 53 543.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 000.00 | |
GE Other Expenses | | | 1 617.00 | |
GF Total Operating Expenses (II) | | | 400 915.00 | |
GG - OPERATING RESULT (I - II) | | | -1 032.00 | |
GL Other interest and similar income | | | 310.00 | |
GP Total financial income (V) | | | 310.00 | |
GR Interest and similar expenses | | | 1 435.00 | |
GU Total financial expenses (VI) | | | 1 435.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 157.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 833.00 | | | 833.00 |
HB Exceptional income from capital transactions | 16 500.00 | 49 833.00 | | 16 500.00 |
HD Total exceptional income (VII) | 17 333.00 | 49 833.00 | | 17 333.00 |
HE Exceptional expenses on management operations | | 300.00 | | |
HF Exceptional expenses on capital transactions | | 24 779.00 | | |
HH Total exceptional expenses (VIII) | | 25 079.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 17 333.00 | 24 755.00 | | 17 333.00 |
HK Income tax | 352.00 | -1 067.00 | | 352.00 |
HL TOTAL REVENUE (I + III + V + VII) | 417 526.00 | 466 547.00 | | 417 526.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 402 702.00 | 415 853.00 | | 402 702.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 824.00 | 50 694.00 | | 14 824.00 |
| |
| 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 | 654 365.00 | | | 654 365.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 152.00 | |
I4 DECREASES Grand Total | | | 657 104.00 | |
IO DECREASES Total including other intangible assets | | | 15 498.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 640 454.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 498.00 | | | 15 498.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 637 727.00 | | | 637 727.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 140.00 | | | 1 140.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 345 151.00 | 53 543.00 | | 345 151.00 |
PE DEPRECIATION Total including other intangible assets | 1 015.00 | | | 1 015.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 344 136.00 | 53 543.00 | | 344 136.00 |
| |
| 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 | 2 467.00 | 2 467.00 | | 2 467.00 |
8B Suppliers and Related Accounts | 13 742.00 | 13 742.00 | | 13 742.00 |
8J Fixed Asset Liabilities and Related Accounts | 53 222.00 | 53 222.00 | | 53 222.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 716.00 | 19 716.00 | | 19 716.00 |
UX Other trade receivables | 20 913.00 | | | 20 913.00 |
UY Staff and related accounts | 23 908.00 | | | 23 908.00 |
VH Loans with a maturity of more than one year at origin | 60 808.00 | 32 378.00 | 28 431.00 | 60 808.00 |
VK Loans repaid during the year | 31 722.00 | | | 31 722.00 |
VS Prepaid expenses | 2 321.00 | | | 2 321.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 143.00 | 47 143.00 | | 47 143.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 369.00 | 141 938.00 | 28 431.00 | 170 369.00 |
