| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 833.00 | 2 277.00 | 4 555.00 | 6 833.00 |
AP Buildings | 256 784.00 | 167 124.00 | 89 659.00 | 256 784.00 |
AR Technical installations, industrial equipment and tools | 157 510.00 | 116 119.00 | 41 390.00 | 157 510.00 |
AT Other tangible assets | 423 243.00 | 273 148.00 | 150 094.00 | 423 243.00 |
BF Loans | 1 100.00 | | 1 100.00 | 1 100.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 845 520.00 | 558 671.00 | 286 849.00 | 845 520.00 |
BL Raw materials, supplies | 850.00 | | 850.00 | 850.00 |
BT Goods | 53 988.00 | | 53 988.00 | 53 988.00 |
BX Customers and related accounts | 24 562.00 | | 24 562.00 | 24 562.00 |
BZ Other receivables | 47 978.00 | | 47 978.00 | 47 978.00 |
CF Cash and cash equivalents | 29 354.00 | | 29 354.00 | 29 354.00 |
CH Prepaid expenses | 3 476.00 | | 3 476.00 | 3 476.00 |
CJ TOTAL (II) | 160 210.00 | | 160 210.00 | 160 210.00 |
CO Grand total (0 to V) | 1 005 731.00 | 558 671.00 | 447 060.00 | 1 005 731.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -253 190.00 | | | -253 190.00 |
DL TOTAL (I) | -252 190.00 | | | -252 190.00 |
DU Loans and Debts from Credit Institutions (3) | 84 998.00 | | | 84 998.00 |
DV Miscellaneous Loans and Financial Debts (4) | 222 022.00 | | | 222 022.00 |
DX Trade payables and related accounts | 159 097.00 | | | 159 097.00 |
DY Tax and social security liabilities | 233 130.00 | | | 233 130.00 |
EC TOTAL (IV) | 699 250.00 | | | 699 250.00 |
EE Grand total (I to V) | 447 060.00 | | | 447 060.00 |
EG Accrued income and payables due within one year | 699 250.00 | | | 699 250.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 84 702.00 | | | 84 702.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 392 867.00 | | 2 392 867.00 | 2 392 867.00 |
FG Production sold - services | 65 974.00 | | 65 974.00 | 65 974.00 |
FJ Net sales | 2 458 841.00 | | 2 458 841.00 | 2 458 841.00 |
FN Capitalized production | | | 49 854.00 | |
FO Operating subsidies | | | 6 066.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 27 941.00 | |
FQ Other income | | | 197.00 | |
FR Total operating income (I) | | | 2 542 901.00 | |
FS Purchases of goods (including customs duties) | | | 758 436.00 | |
FT Inventory change (goods) | | | -1 972.00 | |
FV Inventory change (raw materials and supplies) | | | 154.00 | |
FW Other purchases and external expenses | | | 579 708.00 | |
FX Taxes, duties, and similar payments | | | 37 470.00 | |
FY Salaries and Wages | | | 950 110.00 | |
FZ Social Security Contributions | | | 353 080.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 88 457.00 | |
GE Other Expenses | | | 27 424.00 | |
GF Total Operating Expenses (II) | | | 2 792 870.00 | |
GG - OPERATING RESULT (I - II) | | | -249 969.00 | |
GR Interest and similar expenses | | | 2 888.00 | |
GU Total financial expenses (VI) | | | 2 888.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 888.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -252 857.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 794.00 | | | 2 794.00 |
HE Exceptional expenses on management operations | 333.00 | | | 333.00 |
HH Total exceptional expenses (VIII) | 333.00 | | | 333.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -333.00 | | | -333.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 542 901.00 | | | 2 542 901.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 796 092.00 | | | 2 796 092.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -253 190.00 | | | -253 190.00 |
| |
| 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 | 1 330 664.00 | | 83 372.00 | 1 330 664.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 5 400.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 5 400.00 | 500 485.00 | |
I4 DECREASES Grand Total | 20 000.00 | 5 400.00 | 1 388 636.00 | 20 000.00 |
IO DECREASES Total including other intangible assets | | | 165 858.00 | |
IY DECREASES Total Tangible Fixed Assets | 20 000.00 | | 722 293.00 | 20 000.00 |
KD ACQUISITIONS Total including other intangible assets | 162 358.00 | | 3 500.00 | 162 358.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 671 272.00 | | 71 021.00 | 671 272.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 497 033.00 | | 8 851.00 | 497 033.00 |
NC DECREASES Transfers to advances and down payments | 20 000.00 | | | 20 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 449 802.00 | 53 487.00 | | 449 802.00 |
PE DEPRECIATION Total including other intangible assets | | 586.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 449 802.00 | 52 900.00 | | 449 802.00 |
| |
| 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 | 76 114.00 | 76 114.00 | | 76 114.00 |
8C Staff and Related Accounts | 71 230.00 | 71 230.00 | | 71 230.00 |
8D Social Security and Other Social Organizations | 42 798.00 | 42 798.00 | | 42 798.00 |
UP Loans | 2 400.00 | 2 400.00 | | 2 400.00 |
UT Other financial assets | 7 949.00 | | | 7 949.00 |
UX Other trade receivables | 1 681.00 | | | 1 681.00 |
UY Staff and related accounts | 2 305.00 | | | 2 305.00 |
VB VAT | 7 985.00 | | | 7 985.00 |
VC Group and associates | 937 532.00 | | | 937 532.00 |
VG Loans with a maturity of up to one year at origin | 36 822.00 | 36 822.00 | | 36 822.00 |
VH Loans with a maturity of more than one year at origin | 250 630.00 | 118 917.00 | 117 508.00 | 250 630.00 |
VK Loans repaid during the year | 113 315.00 | | | 113 315.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 310.00 | 10 310.00 | | 10 310.00 |
VS Prepaid expenses | 2 759.00 | | | 2 759.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 962 613.00 | 954 664.00 | 7 949.00 | 962 613.00 |
VW VAT | 10 615.00 | 10 615.00 | | 10 615.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 498 520.00 | 366 807.00 | 117 508.00 | 498 520.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 13.00 | 12.00 | | 13.00 |
