| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 251.00 | 1 251.00 | | 1 251.00 |
AH Goodwill | 11 500.00 | | 11 500.00 | 11 500.00 |
AP Buildings | 38 986.00 | 29 557.00 | 9 429.00 | 38 986.00 |
AR Technical installations, industrial equipment and tools | 8 886.00 | 8 883.00 | 3.00 | 8 886.00 |
AT Other tangible assets | 48 282.00 | 24 031.00 | 24 250.00 | 48 282.00 |
BH Other financial assets | 550.00 | | 550.00 | 550.00 |
BJ TOTAL (I) | 109 684.00 | 63 723.00 | 45 961.00 | 109 684.00 |
BL Raw materials, supplies | 2 585.00 | | 2 585.00 | 2 585.00 |
BT Goods | 3 094.00 | | 3 094.00 | 3 094.00 |
BX Customers and related accounts | 1 798.00 | | 1 798.00 | 1 798.00 |
BZ Other receivables | 31 315.00 | | 31 315.00 | 31 315.00 |
CD Marketable securities | 15 014.00 | | 15 014.00 | 15 014.00 |
CF Cash and cash equivalents | 29 355.00 | | 29 355.00 | 29 355.00 |
CJ TOTAL (II) | 83 160.00 | | 83 160.00 | 83 160.00 |
CO Grand total (0 to V) | 192 844.00 | 63 723.00 | 129 121.00 | 192 844.00 |
CU Other investments | 230.00 | | 230.00 | 230.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | 1 200.00 | | 1 200.00 |
DG Other reserves | 104 584.00 | 104 584.00 | | 104 584.00 |
DH Retained earnings | -16 703.00 | -14 100.00 | | -16 703.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 708.00 | -2 604.00 | | -1 708.00 |
DL TOTAL (I) | 99 374.00 | 101 081.00 | | 99 374.00 |
DV Miscellaneous Loans and Financial Debts (4) | 217.00 | 217.00 | | 217.00 |
DX Trade payables and related accounts | 5 056.00 | 2 379.00 | | 5 056.00 |
DY Tax and social security liabilities | 24 419.00 | 22 181.00 | | 24 419.00 |
EA Other liabilities | 56.00 | | | 56.00 |
EC TOTAL (IV) | 29 748.00 | 24 778.00 | | 29 748.00 |
EE Grand total (I to V) | 129 121.00 | 125 859.00 | | 129 121.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 14 196.00 | | 14 196.00 | 14 196.00 |
FG Production sold - services | 117 959.00 | | 117 959.00 | 117 959.00 |
FJ Net sales | 132 155.00 | | 132 155.00 | 132 155.00 |
FO Operating subsidies | | | 3 956.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 197.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 137 307.00 | |
FS Purchases of goods (including customs duties) | | | 10 176.00 | |
FT Inventory change (goods) | | | 182.00 | |
FU Purchases of raw materials and other supplies | | | 6 292.00 | |
FV Inventory change (raw materials and supplies) | | | -262.00 | |
FW Other purchases and external expenses | | | 28 614.00 | |
FX Taxes, duties, and similar payments | | | 2 063.00 | |
FY Salaries and Wages | | | 69 365.00 | |
FZ Social Security Contributions | | | 10 217.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 060.00 | |
GE Other Expenses | | | 5 266.00 | |
GF Total Operating Expenses (II) | | | 139 973.00 | |
GG - OPERATING RESULT (I - II) | | | -2 665.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 291.00 | |
GP Total financial income (V) | | | 291.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 291.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -667.00 | -135.00 | | -667.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137 598.00 | 130 763.00 | | 137 598.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 139 306.00 | 133 367.00 | | 139 306.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 708.00 | -2 604.00 | | -1 708.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 662.00 | 33 112.00 | 550.00 | 33 662.00 |
