| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 694.00 | 9 694.00 | | 9 694.00 |
AH Goodwill | 48 600.00 | | 48 600.00 | 48 600.00 |
AP Buildings | 31 354.00 | 24 286.00 | 7 067.00 | 31 354.00 |
AR Technical installations, industrial equipment and tools | 126 755.00 | 95 046.00 | 31 709.00 | 126 755.00 |
AT Other tangible assets | 11 448.00 | 9 827.00 | 1 621.00 | 11 448.00 |
BH Other financial assets | 10 582.00 | | 10 582.00 | 10 582.00 |
BJ TOTAL (I) | 238 432.00 | 138 853.00 | 99 579.00 | 238 432.00 |
BL Raw materials, supplies | 6 153.00 | | 6 153.00 | 6 153.00 |
BZ Other receivables | 13 541.00 | | 13 541.00 | 13 541.00 |
CD Marketable securities | 25 416.00 | | 25 416.00 | 25 416.00 |
CF Cash and cash equivalents | 2 262.00 | | 2 262.00 | 2 262.00 |
CH Prepaid expenses | 10 823.00 | | 10 823.00 | 10 823.00 |
CJ TOTAL (II) | 58 195.00 | | 58 195.00 | 58 195.00 |
CO Grand total (0 to V) | 296 628.00 | 138 853.00 | 157 774.00 | 296 628.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 6 083.00 | | | 6 083.00 |
DH Retained earnings | -51 336.00 | | | -51 336.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 835.00 | | | 14 835.00 |
DL TOTAL (I) | -21 619.00 | | | -21 619.00 |
DQ Provisions for Expenses | 2 600.00 | | | 2 600.00 |
DR TOTAL (IV) | 2 600.00 | | | 2 600.00 |
DU Loans and Debts from Credit Institutions (3) | 7 481.00 | | | 7 481.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72 699.00 | | | 72 699.00 |
DX Trade payables and related accounts | 59 444.00 | | | 59 444.00 |
DY Tax and social security liabilities | 37 169.00 | | | 37 169.00 |
EC TOTAL (IV) | 176 793.00 | | | 176 793.00 |
EE Grand total (I to V) | 157 774.00 | | | 157 774.00 |
EG Accrued income and payables due within one year | 96 614.00 | | | 96 614.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 494.00 | | | 2 494.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 235 621.00 | | 235 621.00 | 235 621.00 |
FJ Net sales | 235 621.00 | | 235 621.00 | 235 621.00 |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 760.00 | |
FQ Other income | | | 34.00 | |
FR Total operating income (I) | | | 241 415.00 | |
FU Purchases of raw materials and other supplies | | | 11 360.00 | |
FV Inventory change (raw materials and supplies) | | | 150.00 | |
FW Other purchases and external expenses | | | 124 965.00 | |
FX Taxes, duties, and similar payments | | | 4 556.00 | |
FY Salaries and Wages | | | 63 639.00 | |
FZ Social Security Contributions | | | 11 647.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 356.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 2 600.00 | |
GE Other Expenses | | | 353.00 | |
GF Total Operating Expenses (II) | | | 225 628.00 | |
GG - OPERATING RESULT (I - II) | | | 15 788.00 | |
GL Other interest and similar income | | | 212.00 | |
GP Total financial income (V) | | | 212.00 | |
GR Interest and similar expenses | | | 1 165.00 | |
GU Total financial expenses (VI) | | | 1 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -953.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 835.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 241 627.00 | | | 241 627.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 226 793.00 | | | 226 793.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 835.00 | | | 14 835.00 |
| |
| 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 | 236 801.00 | | 1 632.00 | 236 801.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 9 694.00 | | | 9 694.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 582.00 | |
I4 DECREASES Grand Total | | | 238 432.00 | |
IN DECREASES Start-up, development, or research expenses | | | 9 694.00 | |
IO DECREASES Total including other intangible assets | | | 48 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 169 557.00 | |
KD ACQUISITIONS Total including other intangible assets | 48 600.00 | | | 48 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 167 974.00 | | 1 583.00 | 167 974.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 533.00 | | 49.00 | 10 533.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 132 497.00 | 6 356.00 | | 132 497.00 |
CY DEPRECIATION Start-up, development, or research expenses | 9 694.00 | | | 9 694.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 122 804.00 | 6 356.00 | | 122 804.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 3 760.00 | 2 600.00 | 3 760.00 | 3 760.00 |
5Z Total provisions for risks and expenses | 3 760.00 | 2 600.00 | 3 760.00 | 3 760.00 |
7C Grand total | 3 760.00 | 2 600.00 | 3 760.00 | 3 760.00 |
| |
| 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 | 59 444.00 | 59 444.00 | | 59 444.00 |
8C Staff and Related Accounts | 3 524.00 | 3 524.00 | | 3 524.00 |
8D Social Security and Other Social Organizations | 16 421.00 | 16 421.00 | | 16 421.00 |
UT Other financial assets | 10 582.00 | | | 10 582.00 |
VB VAT | 2 037.00 | | | 2 037.00 |
VH Loans with a maturity of more than one year at origin | 7 481.00 | | 7 481.00 | 7 481.00 |
VI Group and Associates | 72 699.00 | | 72 699.00 | 72 699.00 |
VM Income taxes | 4 455.00 | | | 4 455.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 049.00 | | | 7 049.00 |
VS Prepaid expenses | 10 823.00 | | | 10 823.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 946.00 | 24 364.00 | 10 582.00 | 34 946.00 |
VW VAT | 17 225.00 | 17 225.00 | | 17 225.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 176 793.00 | 96 614.00 | 80 179.00 | 176 793.00 |
| |
| 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 | 2 914.00 | | | 2 914.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 35 479.00 | | | 35 479.00 |
ST Other accounts | 32 905.00 | | | 32 905.00 |
XQ Rental, rental and co-ownership charges | 44 398.00 | | | 44 398.00 |
YT Subcontracting | 12 183.00 | | | 12 183.00 |
YW Business tax | 1 642.00 | | | 1 642.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 556.00 | | | 4 556.00 |
YY Amount of VAT collected | 47 361.00 | | | 47 361.00 |
YZ Total deductible VAT on goods and services | 25 219.00 | | | 25 219.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 124 965.00 | | | 124 965.00 |
