| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 198 184.00 | | 198 184.00 | 198 184.00 |
AN Land | 21 769.00 | | 21 769.00 | 21 769.00 |
AP Buildings | 184 027.00 | 156 877.00 | 27 150.00 | 184 027.00 |
BJ TOTAL (I) | 403 980.00 | 156 877.00 | 247 103.00 | 403 980.00 |
BL Raw materials, supplies | 35 774.00 | | 35 774.00 | 35 774.00 |
BR Intermediate and finished products | 43 049.00 | 18 220.00 | 24 829.00 | 43 049.00 |
BV Advances and down payments on orders | 140.00 | | 140.00 | 140.00 |
BX Customers and related accounts | 5 474.00 | | 5 474.00 | 5 474.00 |
BZ Other receivables | 10 314.00 | | 10 314.00 | 10 314.00 |
CF Cash and cash equivalents | 311 965.00 | | 311 965.00 | 311 965.00 |
CH Prepaid expenses | 15 845.00 | | 15 845.00 | 15 845.00 |
CJ TOTAL (II) | 422 560.00 | 18 220.00 | 404 340.00 | 422 560.00 |
CO Grand total (0 to V) | 826 540.00 | 175 097.00 | 651 443.00 | 826 540.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DB Share, merger, contribution premiums, etc. | 91 469.00 | 91 469.00 | | 91 469.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | 152 782.00 | 150 164.00 | | 152 782.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -531.00 | 2 617.00 | | -531.00 |
DL TOTAL (I) | 573 721.00 | 574 252.00 | | 573 721.00 |
DX Trade payables and related accounts | 69 717.00 | 108 602.00 | | 69 717.00 |
DY Tax and social security liabilities | 5 835.00 | 1 967.00 | | 5 835.00 |
EA Other liabilities | 2 170.00 | 4 650.00 | | 2 170.00 |
EC TOTAL (IV) | 77 722.00 | 115 219.00 | | 77 722.00 |
EE Grand total (I to V) | 651 443.00 | 689 471.00 | | 651 443.00 |
EG Accrued income and payables due within one year | 77 722.00 | 115 219.00 | | 77 722.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 416 390.00 | 1 230.00 | 417 620.00 | 416 390.00 |
FJ Net sales | 416 390.00 | 1 230.00 | 417 620.00 | 416 390.00 |
FM Inventory production | | | -2 585.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 415 037.00 | |
FU Purchases of raw materials and other supplies | | | 336 401.00 | |
FV Inventory change (raw materials and supplies) | | | 1 644.00 | |
FW Other purchases and external expenses | | | 65 016.00 | |
FX Taxes, duties, and similar payments | | | 4 926.00 | |
FZ Social Security Contributions | | | 70.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 454.00 | |
GE Other Expenses | | | 2 175.00 | |
GF Total Operating Expenses (II) | | | 414 686.00 | |
GG - OPERATING RESULT (I - II) | | | 351.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 351.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 368.00 | 290.00 | | 368.00 |
HD Total exceptional income (VII) | 368.00 | 290.00 | | 368.00 |
HE Exceptional expenses on management operations | 1 250.00 | | | 1 250.00 |
HH Total exceptional expenses (VIII) | 1 250.00 | | | 1 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -882.00 | 290.00 | | -882.00 |
HK Income tax | | 654.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 415 405.00 | 434 709.00 | | 415 405.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 415 936.00 | 432 091.00 | | 415 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -531.00 | 2 617.00 | | -531.00 |
| |
| 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 | 403 980.00 | | | 403 980.00 |
I4 DECREASES Grand Total | | | 403 980.00 | |
IO DECREASES Total including other intangible assets | | | 198 184.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 205 796.00 | |
KD ACQUISITIONS Total including other intangible assets | 198 184.00 | | | 198 184.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 205 796.00 | | | 205 796.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 152 423.00 | 4 454.00 | | 152 423.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 152 423.00 | 4 454.00 | | 152 423.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 18 220.00 | | | 18 220.00 |
7B Total provisions for depreciation | 18 220.00 | | | 18 220.00 |
7C Grand total | 18 220.00 | | | 18 220.00 |
| |
| 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 | 69 717.00 | 69 717.00 | | 69 717.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 170.00 | 2 170.00 | | 2 170.00 |
UX Other trade receivables | 5 474.00 | 5 474.00 | | 5 474.00 |
VB VAT | 5 221.00 | 5 221.00 | | 5 221.00 |
VP Miscellaneous | 4 201.00 | 4 201.00 | | 4 201.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 835.00 | 5 835.00 | | 5 835.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 892.00 | 892.00 | | 892.00 |
VS Prepaid expenses | 15 845.00 | 15 845.00 | | 15 845.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 633.00 | 31 633.00 | | 31 633.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 722.00 | 77 722.00 | | 77 722.00 |
| |
| 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 | 3 154.00 | 1 874.00 | | 3 154.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 16 650.00 | 15 577.00 | | 16 650.00 |
ST Other accounts | 11 667.00 | 15 439.00 | | 11 667.00 |
XQ Rental, rental and co-ownership charges | 109.00 | | | 109.00 |
YT Subcontracting | 15 245.00 | 15 245.00 | | 15 245.00 |
YU External personnel | 21 344.00 | 21 344.00 | | 21 344.00 |
YW Business tax | 1 772.00 | 1 831.00 | | 1 772.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 926.00 | 3 705.00 | | 4 926.00 |
YY Amount of VAT collected | 16 616.00 | 21 440.00 | | 16 616.00 |
YZ Total deductible VAT on goods and services | 20 080.00 | 20 406.00 | | 20 080.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 65 016.00 | 67 605.00 | | 65 016.00 |
