| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 433 000.00 | | 433 000.00 | 433 000.00 |
AP Buildings | 116 914.00 | 40 923.00 | 75 991.00 | 116 914.00 |
AT Other tangible assets | 210 135.00 | 128 510.00 | 81 625.00 | 210 135.00 |
BD Other fixed assets | 7 968.00 | | 7 968.00 | 7 968.00 |
BH Other financial assets | 19 752.00 | | 19 752.00 | 19 752.00 |
BJ TOTAL (I) | 787 769.00 | 169 433.00 | 618 337.00 | 787 769.00 |
BL Raw materials, supplies | 5 768.00 | | 5 768.00 | 5 768.00 |
BZ Other receivables | 13 536.00 | | 13 536.00 | 13 536.00 |
CD Marketable securities | 32.00 | | 32.00 | 32.00 |
CF Cash and cash equivalents | 122 159.00 | | 122 159.00 | 122 159.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 141 495.00 | | 141 495.00 | 141 495.00 |
CO Grand total (0 to V) | 929 264.00 | 169 433.00 | 759 832.00 | 929 264.00 |
CP Shares due in less than one year | 19 752.00 | | | 19 752.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 516 504.00 | 547 348.00 | | 516 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 941.00 | -30 844.00 | | -29 941.00 |
DL TOTAL (I) | 495 363.00 | 525 304.00 | | 495 363.00 |
DU Loans and Debts from Credit Institutions (3) | 194 140.00 | 235 768.00 | | 194 140.00 |
DV Miscellaneous Loans and Financial Debts (4) | 142.00 | 142.00 | | 142.00 |
DX Trade payables and related accounts | 38 608.00 | 57 358.00 | | 38 608.00 |
DY Tax and social security liabilities | 31 579.00 | 30 322.00 | | 31 579.00 |
EC TOTAL (IV) | 264 469.00 | 323 590.00 | | 264 469.00 |
EE Grand total (I to V) | 759 832.00 | 848 894.00 | | 759 832.00 |
EG Accrued income and payables due within one year | 264 469.00 | 323 590.00 | | 264 469.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 375 643.00 | | 375 643.00 | 375 643.00 |
FG Production sold - services | 2 912.00 | | 2 912.00 | 2 912.00 |
FJ Net sales | 378 555.00 | | 378 555.00 | 378 555.00 |
FO Operating subsidies | | | 7 282.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 385 853.00 | |
FU Purchases of raw materials and other supplies | | | 108 566.00 | |
FV Inventory change (raw materials and supplies) | | | 1 400.00 | |
FW Other purchases and external expenses | | | 91 515.00 | |
FX Taxes, duties, and similar payments | | | 4 895.00 | |
FY Salaries and Wages | | | 121 723.00 | |
FZ Social Security Contributions | | | 24 462.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 58 584.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 411 149.00 | |
GG - OPERATING RESULT (I - II) | | | -25 297.00 | |
GL Other interest and similar income | | | 52.00 | |
GP Total financial income (V) | | | 52.00 | |
GR Interest and similar expenses | | | 4 335.00 | |
GU Total financial expenses (VI) | | | 4 335.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 283.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 579.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 362.00 | 51.00 | | 362.00 |
HH Total exceptional expenses (VIII) | 362.00 | 51.00 | | 362.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -362.00 | -51.00 | | -362.00 |
HL TOTAL REVENUE (I + III + V + VII) | 385 905.00 | 384 533.00 | | 385 905.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 415 847.00 | 415 376.00 | | 415 847.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 941.00 | -30 844.00 | | -29 941.00 |
| |
| 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 | 787 769.00 | | | 787 769.00 |
I3 DECREASES Total Financial Fixed Assets | | | 27 720.00 | |
I4 DECREASES Grand Total | | | 787 769.00 | |
IO DECREASES Total including other intangible assets | | | 433 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 327 049.00 | |
KD ACQUISITIONS Total including other intangible assets | 433 000.00 | | | 433 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 327 049.00 | | | 327 049.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 720.00 | | | 27 720.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 110 849.00 | 58 584.00 | | 110 849.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 110 849.00 | 58 584.00 | | 110 849.00 |
| |
| 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 | 38 608.00 | 38 608.00 | | 38 608.00 |
8C Staff and Related Accounts | 12 374.00 | 12 374.00 | | 12 374.00 |
8D Social Security and Other Social Organizations | 16 020.00 | 16 020.00 | | 16 020.00 |
UT Other financial assets | 19 752.00 | 19 752.00 | | 19 752.00 |
VB VAT | 1 228.00 | | | 1 228.00 |
VH Loans with a maturity of more than one year at origin | 194 140.00 | 194 140.00 | | 194 140.00 |
VI Group and Associates | 142.00 | 142.00 | | 142.00 |
VK Loans repaid during the year | 41 628.00 | | | 41 628.00 |
VM Income taxes | 8 378.00 | | | 8 378.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 519.00 | 2 519.00 | | 2 519.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 930.00 | | | 3 930.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 288.00 | 33 288.00 | | 33 288.00 |
VW VAT | 668.00 | 668.00 | | 668.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 264 469.00 | 264 469.00 | | 264 469.00 |
| |
| 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 | 4 895.00 | 2 565.00 | | 4 895.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 896.00 | 9 781.00 | | 8 896.00 |
ST Other accounts | 34 466.00 | 32 729.00 | | 34 466.00 |
XQ Rental, rental and co-ownership charges | 48 154.00 | 45 446.00 | | 48 154.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 895.00 | 2 565.00 | | 4 895.00 |
YY Amount of VAT collected | 38 147.00 | 37 750.00 | | 38 147.00 |
YZ Total deductible VAT on goods and services | 15 933.00 | 14 273.00 | | 15 933.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 91 515.00 | 87 955.00 | | 91 515.00 |
