| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 829.00 | 829.00 | | 829.00 |
AH Goodwill | 345 000.00 | | 345 000.00 | 345 000.00 |
AR Technical installations, industrial equipment and tools | 30 966.00 | 25 826.00 | 5 140.00 | 30 966.00 |
AT Other tangible assets | 121 934.00 | 73 168.00 | 48 766.00 | 121 934.00 |
BH Other financial assets | 5 390.00 | | 5 390.00 | 5 390.00 |
BJ TOTAL (I) | 504 193.00 | 99 823.00 | 404 370.00 | 504 193.00 |
BL Raw materials, supplies | 28 120.00 | | 28 120.00 | 28 120.00 |
BZ Other receivables | 32 632.00 | | 32 632.00 | 32 632.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 32 749.00 | | 32 749.00 | 32 749.00 |
CH Prepaid expenses | 3 095.00 | | 3 095.00 | 3 095.00 |
CJ TOTAL (II) | 96 596.00 | | 96 596.00 | 96 596.00 |
CO Grand total (0 to V) | 600 790.00 | 99 823.00 | 500 967.00 | 600 790.00 |
CP Shares due in less than one year | -1.00 | | | -1.00 |
CU Other investments | 75.00 | | 75.00 | 75.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 394 856.00 | 390 713.00 | | 394 856.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 839.00 | 4 143.00 | | 5 839.00 |
DL TOTAL (I) | 409 495.00 | 403 656.00 | | 409 495.00 |
DU Loans and Debts from Credit Institutions (3) | 14 399.00 | 25 425.00 | | 14 399.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 338.00 | 49 134.00 | | 17 338.00 |
DX Trade payables and related accounts | 16 629.00 | 15 471.00 | | 16 629.00 |
DY Tax and social security liabilities | 43 106.00 | 34 671.00 | | 43 106.00 |
EC TOTAL (IV) | 91 472.00 | 124 701.00 | | 91 472.00 |
EE Grand total (I to V) | 500 967.00 | 528 357.00 | | 500 967.00 |
EG Accrued income and payables due within one year | 91 472.00 | 124 701.00 | | 91 472.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 577 820.00 | | 577 820.00 | 577 820.00 |
FJ Net sales | 577 820.00 | | 577 820.00 | 577 820.00 |
FN Capitalized production | | | 6 150.00 | |
FO Operating subsidies | | | 2 161.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 170.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 587 319.00 | |
FU Purchases of raw materials and other supplies | | | 113 516.00 | |
FV Inventory change (raw materials and supplies) | | | -378.00 | |
FW Other purchases and external expenses | | | 85 451.00 | |
FX Taxes, duties, and similar payments | | | 5 072.00 | |
FY Salaries and Wages | | | 255 314.00 | |
FZ Social Security Contributions | | | 106 261.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 603.00 | |
GE Other Expenses | | | 262.00 | |
GF Total Operating Expenses (II) | | | 581 102.00 | |
GG - OPERATING RESULT (I - II) | | | 6 218.00 | |
GL Other interest and similar income | | | 434.00 | |
GP Total financial income (V) | | | 434.00 | |
GR Interest and similar expenses | | | 813.00 | |
GU Total financial expenses (VI) | | | 813.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -379.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 839.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 6 700.00 | | |
HD Total exceptional income (VII) | | 6 700.00 | | |
HE Exceptional expenses on management operations | | 68.00 | | |
HF Exceptional expenses on capital transactions | | 5 459.00 | | |
HH Total exceptional expenses (VIII) | | 5 527.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 173.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 587 753.00 | 607 236.00 | | 587 753.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 581 914.00 | 603 093.00 | | 581 914.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 839.00 | 4 143.00 | | 5 839.00 |
| |
| 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 | 504 193.00 | | | 504 193.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 465.00 | |
I4 DECREASES Grand Total | | | 504 193.00 | |
IO DECREASES Total including other intangible assets | | | 345 829.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 152 899.00 | |
KD ACQUISITIONS Total including other intangible assets | 345 829.00 | | | 345 829.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 152 899.00 | | | 152 899.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 465.00 | | | 5 465.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 84 220.00 | 15 603.00 | | 84 220.00 |
PE DEPRECIATION Total including other intangible assets | 829.00 | | | 829.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 83 390.00 | 15 603.00 | | 83 390.00 |
| |
| 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 | 35.00 | 35.00 | | 35.00 |
8B Suppliers and Related Accounts | 16 629.00 | 16 629.00 | | 16 629.00 |
8C Staff and Related Accounts | 7 808.00 | 7 808.00 | | 7 808.00 |
8D Social Security and Other Social Organizations | 28 547.00 | 28 547.00 | | 28 547.00 |
UT Other financial assets | 5 390.00 | -1.00 | | 5 390.00 |
UY Staff and related accounts | 5 900.00 | | | 5 900.00 |
UZ Social Security, other social security organizations | 6 024.00 | | | 6 024.00 |
VB VAT | 1 033.00 | | | 1 033.00 |
VG Loans with a maturity of up to one year at origin | 129.00 | 129.00 | | 129.00 |
VH Loans with a maturity of more than one year at origin | 14 270.00 | 14 270.00 | | 14 270.00 |
VI Group and Associates | 17 303.00 | 17 303.00 | | 17 303.00 |
VK Loans repaid during the year | 11 104.00 | | | 11 104.00 |
VM Income taxes | 9 821.00 | | | 9 821.00 |
VP Miscellaneous | 9 854.00 | | | 9 854.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 565.00 | 2 565.00 | | 2 565.00 |
VS Prepaid expenses | 3 095.00 | | | 3 095.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 117.00 | 35 727.00 | 5 390.00 | 41 117.00 |
VW VAT | 4 186.00 | 4 186.00 | | 4 186.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 91 472.00 | 91 472.00 | | 91 472.00 |
