| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 3 049.00 | | 3 049.00 | 3 049.00 |
AJ Other Intangible Assets | 2 562.00 | 2 562.00 | | 2 562.00 |
AN Land | 8 080.00 | | 8 080.00 | 8 080.00 |
AP Buildings | 66 348.00 | 66 348.00 | | 66 348.00 |
AR Technical installations, industrial equipment and tools | 18 173.00 | 15 754.00 | 2 420.00 | 18 173.00 |
AT Other tangible assets | 270 558.00 | 264 603.00 | 5 955.00 | 270 558.00 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 385 520.00 | 349 266.00 | 36 254.00 | 385 520.00 |
BL Raw materials, supplies | 50 245.00 | | 50 245.00 | 50 245.00 |
BN Goods in progress | 80 000.00 | | 80 000.00 | 80 000.00 |
BX Customers and related accounts | 227 422.00 | 6 419.00 | 221 004.00 | 227 422.00 |
BZ Other receivables | 65 189.00 | | 65 189.00 | 65 189.00 |
CD Marketable securities | 29 022.00 | | 29 022.00 | 29 022.00 |
CF Cash and cash equivalents | 18 168.00 | | 18 168.00 | 18 168.00 |
CH Prepaid expenses | 14 578.00 | | 14 578.00 | 14 578.00 |
CJ TOTAL (II) | 484 625.00 | 6 419.00 | 478 206.00 | 484 625.00 |
CO Grand total (0 to V) | 870 145.00 | 355 685.00 | 514 460.00 | 870 145.00 |
CP Shares due in less than one year | 15 000.00 | | | 15 000.00 |
CU Other investments | 1 750.00 | | 1 750.00 | 1 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 284 706.00 | 256 457.00 | | 284 706.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 110.00 | 28 249.00 | | -26 110.00 |
DL TOTAL (I) | 302 596.00 | 328 706.00 | | 302 596.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2.00 | 1 912.00 | | 2.00 |
DX Trade payables and related accounts | 116 635.00 | 128 725.00 | | 116 635.00 |
DY Tax and social security liabilities | 88 250.00 | 86 082.00 | | 88 250.00 |
EA Other liabilities | 6 977.00 | 126.00 | | 6 977.00 |
EC TOTAL (IV) | 211 864.00 | 216 845.00 | | 211 864.00 |
EE Grand total (I to V) | 514 460.00 | 545 551.00 | | 514 460.00 |
EG Accrued income and payables due within one year | 211 864.00 | 216 845.00 | | 211 864.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 051 585.00 | | 1 051 585.00 | 1 051 585.00 |
FJ Net sales | 1 051 585.00 | | 1 051 585.00 | 1 051 585.00 |
FM Inventory production | | | 80 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 469.00 | |
FQ Other income | | | 642.00 | |
FR Total operating income (I) | | | 1 134 696.00 | |
FU Purchases of raw materials and other supplies | | | 396 036.00 | |
FV Inventory change (raw materials and supplies) | | | -15 217.00 | |
FW Other purchases and external expenses | | | 234 937.00 | |
FX Taxes, duties, and similar payments | | | 21 034.00 | |
FY Salaries and Wages | | | 352 229.00 | |
FZ Social Security Contributions | | | 169 480.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 977.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 163 477.00 | |
GG - OPERATING RESULT (I - II) | | | -28 781.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 400.00 | |
GL Other interest and similar income | | | 591.00 | |
GP Total financial income (V) | | | 1 991.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 991.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 790.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 469.00 | 7 907.00 | | 2 469.00 |
HB Exceptional income from capital transactions | | 6 250.00 | | |
HD Total exceptional income (VII) | | 6 250.00 | | |
HE Exceptional expenses on management operations | 1 187.00 | 614.00 | | 1 187.00 |
HF Exceptional expenses on capital transactions | | 567.00 | | |
HH Total exceptional expenses (VIII) | 1 187.00 | 1 181.00 | | 1 187.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 187.00 | 5 069.00 | | -1 187.00 |
HK Income tax | -1 867.00 | -1 067.00 | | -1 867.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 136 687.00 | 1 103 730.00 | | 1 136 687.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 162 797.00 | 1 075 481.00 | | 1 162 797.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 110.00 | 28 249.00 | | -26 110.00 |
| |
| 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 | 383 338.00 | | 2 182.00 | 383 338.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 750.00 | |
I4 DECREASES Grand Total | | | 385 520.00 | |
IO DECREASES Total including other intangible assets | | | 5 611.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 363 159.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 611.00 | | | 5 611.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 360 977.00 | | 2 182.00 | 360 977.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 750.00 | | | 16 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 344 289.00 | 4 977.00 | | 344 289.00 |
PE DEPRECIATION Total including other intangible assets | 2 562.00 | | | 2 562.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 341 727.00 | 4 977.00 | | 341 727.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 6 419.00 | | | 6 419.00 |
7B Total provisions for depreciation | 6 419.00 | | | 6 419.00 |
7C Grand total | 6 419.00 | | | 6 419.00 |
| |
| 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 | 116 635.00 | 116 635.00 | | 116 635.00 |
8C Staff and Related Accounts | 103.00 | 103.00 | | 103.00 |
8D Social Security and Other Social Organizations | 33 736.00 | 33 736.00 | | 33 736.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 977.00 | 6 977.00 | | 6 977.00 |
UT Other financial assets | 15 000.00 | 15 000.00 | | 15 000.00 |
UX Other trade receivables | 227 422.00 | | | 227 422.00 |
UY Staff and related accounts | 1 276.00 | | | 1 276.00 |
VB VAT | 5 839.00 | | | 5 839.00 |
VC Group and associates | 52 984.00 | | | 52 984.00 |
VI Group and Associates | 2.00 | 2.00 | | 2.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 656.00 | 2 656.00 | | 2 656.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 090.00 | | | 5 090.00 |
VS Prepaid expenses | 14 578.00 | | | 14 578.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 322 190.00 | 322 190.00 | | 322 190.00 |
VW VAT | 51 755.00 | 51 755.00 | | 51 755.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 211 864.00 | 211 864.00 | | 211 864.00 |
| |
| 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 | 15.00 | 13.00 | | 15.00 |
