| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 258 474.00 | 234 565.00 | 23 908.00 | 258 474.00 |
AP Buildings | 41 389.00 | 9 400.00 | 31 989.00 | 41 389.00 |
AR Technical installations, industrial equipment and tools | 415 359.00 | 414 269.00 | 1 090.00 | 415 359.00 |
AT Other tangible assets | 11 700.00 | 11 700.00 | | 11 700.00 |
BD Other fixed assets | 34.00 | | 34.00 | 34.00 |
BH Other financial assets | 4 600.00 | | 4 600.00 | 4 600.00 |
BJ TOTAL (I) | 731 556.00 | 669 934.00 | 61 622.00 | 731 556.00 |
BL Raw materials, supplies | 4 683.00 | | 4 683.00 | 4 683.00 |
BR Intermediate and finished products | 9 133.00 | | 9 133.00 | 9 133.00 |
BX Customers and related accounts | 6 061.00 | | 6 061.00 | 6 061.00 |
BZ Other receivables | 8 871.00 | | 8 871.00 | 8 871.00 |
CF Cash and cash equivalents | 234.00 | | 234.00 | 234.00 |
CJ TOTAL (II) | 28 982.00 | | 28 982.00 | 28 982.00 |
CO Grand total (0 to V) | 760 537.00 | 669 934.00 | 90 604.00 | 760 537.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 175 316.00 | 175 316.00 | | 175 316.00 |
DH Retained earnings | -632 295.00 | -637 797.00 | | -632 295.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 949.00 | 5 502.00 | | 12 949.00 |
DL TOTAL (I) | -444 030.00 | -456 979.00 | | -444 030.00 |
DU Loans and Debts from Credit Institutions (3) | 146 731.00 | 143 568.00 | | 146 731.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 238.00 | 216 911.00 | | 200 238.00 |
DX Trade payables and related accounts | 183 925.00 | 189 368.00 | | 183 925.00 |
DY Tax and social security liabilities | 3 575.00 | 4 048.00 | | 3 575.00 |
EA Other liabilities | 165.00 | 51.00 | | 165.00 |
EC TOTAL (IV) | 534 634.00 | 553 946.00 | | 534 634.00 |
EE Grand total (I to V) | 90 604.00 | 96 967.00 | | 90 604.00 |
EG Accrued income and payables due within one year | 409 589.00 | 474 883.00 | | 409 589.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21 686.00 | | | 21 686.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 243 574.00 | 10 553.00 | 254 127.00 | 243 574.00 |
FG Production sold - services | 4 994.00 | | 4 994.00 | 4 994.00 |
FJ Net sales | 248 568.00 | 10 553.00 | 259 122.00 | 248 568.00 |
FM Inventory production | | | -362.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 146.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 258 906.00 | |
FS Purchases of goods (including customs duties) | | | 64 686.00 | |
FU Purchases of raw materials and other supplies | | | 57 010.00 | |
FV Inventory change (raw materials and supplies) | | | 3 990.00 | |
FW Other purchases and external expenses | | | 93 346.00 | |
FX Taxes, duties, and similar payments | | | 975.00 | |
FY Salaries and Wages | | | 9 600.00 | |
FZ Social Security Contributions | | | 3 940.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 448.00 | |
GF Total Operating Expenses (II) | | | 241 995.00 | |
GG - OPERATING RESULT (I - II) | | | 16 911.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 3 741.00 | |
GU Total financial expenses (VI) | | | 3 741.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 738.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 172.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 146.00 | | | 146.00 |
HE Exceptional expenses on management operations | 223.00 | | | 223.00 |
HH Total exceptional expenses (VIII) | 223.00 | | | 223.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -223.00 | | | -223.00 |
HL TOTAL REVENUE (I + III + V + VII) | 258 908.00 | 331 821.00 | | 258 908.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 245 959.00 | 326 319.00 | | 245 959.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 949.00 | 5 502.00 | | 12 949.00 |
| |
| 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 | 723 806.00 | | 7 750.00 | 723 806.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 634.00 | |
I4 DECREASES Grand Total | | | 731 556.00 | |
IO DECREASES Total including other intangible assets | | | 258 474.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 468 448.00 | |
KD ACQUISITIONS Total including other intangible assets | 258 474.00 | | | 258 474.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 460 698.00 | | 7 750.00 | 460 698.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 634.00 | | | 4 634.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 661 485.00 | 8 448.00 | | 661 485.00 |
PE DEPRECIATION Total including other intangible assets | 230 428.00 | 4 137.00 | | 230 428.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 431 057.00 | 4 311.00 | | 431 057.00 |
| |
| 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 | 877.00 | 877.00 | | 877.00 |
8B Suppliers and Related Accounts | 183 925.00 | 183 925.00 | | 183 925.00 |
8C Staff and Related Accounts | 1 291.00 | 1 291.00 | | 1 291.00 |
8D Social Security and Other Social Organizations | 1 601.00 | 1 601.00 | | 1 601.00 |
8K Other liabilities (including liabilities related to repo transactions) | 165.00 | 165.00 | | 165.00 |
UT Other financial assets | 4 600.00 | 4 600.00 | | 4 600.00 |
UX Other trade receivables | 5 553.00 | | | 5 553.00 |
VA Doubtful or disputed receivables | 508.00 | | | 508.00 |
VB VAT | 6 100.00 | | | 6 100.00 |
VG Loans with a maturity of up to one year at origin | 21 686.00 | 21 686.00 | | 21 686.00 |
VI Group and Associates | 199 361.00 | 199 361.00 | | 199 361.00 |
VM Income taxes | 471.00 | | | 471.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 300.00 | | | 2 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 532.00 | 19 532.00 | | 19 532.00 |
VW VAT | 683.00 | 683.00 | | 683.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 409 589.00 | 409 589.00 | | 409 589.00 |
| |
| 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 | 855.00 | 2 622.00 | | 855.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 939.00 | 5 150.00 | | 6 939.00 |
ST Other accounts | 58 807.00 | 74 273.00 | | 58 807.00 |
XQ Rental, rental and co-ownership charges | 27 600.00 | 27 200.00 | | 27 600.00 |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
YW Business tax | 120.00 | 465.00 | | 120.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 975.00 | 3 087.00 | | 975.00 |
YY Amount of VAT collected | 14 133.00 | 19 081.00 | | 14 133.00 |
YZ Total deductible VAT on goods and services | 30 320.00 | 30 614.00 | | 30 320.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 93 346.00 | 106 623.00 | | 93 346.00 |
