| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 287 262.00 | | 287 262.00 | 287 262.00 |
AR Technical installations, industrial equipment and tools | 62 000.00 | 16 749.00 | 45 251.00 | 62 000.00 |
AT Other tangible assets | 189 505.00 | 27 424.00 | 162 081.00 | 189 505.00 |
BH Other financial assets | 37 005.00 | | 37 005.00 | 37 005.00 |
BJ TOTAL (I) | 575 772.00 | 44 173.00 | 531 599.00 | 575 772.00 |
BL Raw materials, supplies | 75 724.00 | | 75 724.00 | 75 724.00 |
BZ Other receivables | 29 832.00 | | 29 832.00 | 29 832.00 |
CF Cash and cash equivalents | 129 576.00 | | 129 576.00 | 129 576.00 |
CH Prepaid expenses | 437.00 | | 437.00 | 437.00 |
CJ TOTAL (II) | 235 569.00 | | 235 569.00 | 235 569.00 |
CO Grand total (0 to V) | 811 340.00 | 44 173.00 | 767 167.00 | 811 340.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 911.00 | | | -37 911.00 |
DL TOTAL (I) | -29 911.00 | | | -29 911.00 |
DV Miscellaneous Loans and Financial Debts (4) | 269 120.00 | | | 269 120.00 |
DX Trade payables and related accounts | 71 165.00 | | | 71 165.00 |
DY Tax and social security liabilities | 156 967.00 | | | 156 967.00 |
EA Other liabilities | 299 826.00 | | | 299 826.00 |
EC TOTAL (IV) | 797 078.00 | | | 797 078.00 |
EE Grand total (I to V) | 767 167.00 | | | 767 167.00 |
EG Accrued income and payables due within one year | 527 958.00 | | | 527 958.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 15 014.00 | | 15 014.00 | 15 014.00 |
FD Production sold - goods | 1 890 689.00 | | 1 890 689.00 | 1 890 689.00 |
FJ Net sales | 1 905 703.00 | | 1 905 703.00 | 1 905 703.00 |
FO Operating subsidies | | | 4 147.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 52 611.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 1 962 468.00 | |
FS Purchases of goods (including customs duties) | | | 15 014.00 | |
FU Purchases of raw materials and other supplies | | | 955 228.00 | |
FV Inventory change (raw materials and supplies) | | | -75 724.00 | |
FW Other purchases and external expenses | | | 349 978.00 | |
FX Taxes, duties, and similar payments | | | 28 684.00 | |
FY Salaries and Wages | | | 543 342.00 | |
FZ Social Security Contributions | | | 146 604.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 44 173.00 | |
GE Other Expenses | | | 1 216.00 | |
GF Total Operating Expenses (II) | | | 2 008 515.00 | |
GG - OPERATING RESULT (I - II) | | | -46 047.00 | |
GL Other interest and similar income | | | 8 257.00 | |
GP Total financial income (V) | | | 8 257.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 257.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 790.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 52 611.00 | | | 52 611.00 |
A4 Equity method investments | 1 192.00 | | | 1 192.00 |
HE Exceptional expenses on management operations | 121.00 | | | 121.00 |
HH Total exceptional expenses (VIII) | 121.00 | | | 121.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -121.00 | | | -121.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 970 725.00 | | | 1 970 725.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 008 636.00 | | | 2 008 636.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 911.00 | | | -37 911.00 |
| |
| 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 | | | 575 772.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 37 005.00 | |
I4 DECREASES Grand Total | | | 575 772.00 | |
IO DECREASES Total including other intangible assets | | | 287 262.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 251 505.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 287 262.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 251 505.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 37 005.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 44 173.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 44 173.00 | | |
| |
| 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 | 71 165.00 | 71 165.00 | | 71 165.00 |
8C Staff and Related Accounts | 106 635.00 | 106 635.00 | | 106 635.00 |
8D Social Security and Other Social Organizations | 35 874.00 | 35 874.00 | | 35 874.00 |
8K Other liabilities (including liabilities related to repo transactions) | 299 826.00 | 299 826.00 | | 299 826.00 |
UT Other financial assets | 37 005.00 | | | 37 005.00 |
VB VAT | 1 472.00 | | | 1 472.00 |
VI Group and Associates | 269 120.00 | | 269 120.00 | 269 120.00 |
VM Income taxes | 28 360.00 | | | 28 360.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 375.00 | 5 375.00 | | 5 375.00 |
VS Prepaid expenses | 437.00 | | | 437.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 274.00 | 30 269.00 | 37 005.00 | 67 274.00 |
VW VAT | 9 083.00 | 9 083.00 | | 9 083.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 797 078.00 | 527 958.00 | 269 120.00 | 797 078.00 |
| |
| 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 | 19 653.00 | | | 19 653.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 067.00 | | | 17 067.00 |
ST Other accounts | 121 569.00 | | | 121 569.00 |
XQ Rental, rental and co-ownership charges | 211 343.00 | | | 211 343.00 |
YW Business tax | 9 031.00 | | | 9 031.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 28 684.00 | | | 28 684.00 |
YY Amount of VAT collected | 207 005.00 | | | 207 005.00 |
YZ Total deductible VAT on goods and services | 123 248.00 | | | 123 248.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 349 978.00 | | | 349 978.00 |
