| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 152 449.00 | | 152 449.00 | 152 449.00 |
AR Technical installations, industrial equipment and tools | 54 394.00 | 44 396.00 | 9 998.00 | 54 394.00 |
AT Other tangible assets | 276 680.00 | 235 524.00 | 41 156.00 | 276 680.00 |
BH Other financial assets | 9 926.00 | | 9 926.00 | 9 926.00 |
BJ TOTAL (I) | 493 449.00 | 279 920.00 | 213 528.00 | 493 449.00 |
BL Raw materials, supplies | 16 124.00 | | 16 124.00 | 16 124.00 |
BZ Other receivables | 35 731.00 | | 35 731.00 | 35 731.00 |
CF Cash and cash equivalents | 272 466.00 | | 272 466.00 | 272 466.00 |
CH Prepaid expenses | 1 589.00 | | 1 589.00 | 1 589.00 |
CJ TOTAL (II) | 325 910.00 | | 325 910.00 | 325 910.00 |
CO Grand total (0 to V) | 819 359.00 | 279 920.00 | 539 438.00 | 819 359.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 453 248.00 | 449 756.00 | | 453 248.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 925.00 | 3 492.00 | | 925.00 |
DL TOTAL (I) | 462 558.00 | 461 632.00 | | 462 558.00 |
DU Loans and Debts from Credit Institutions (3) | 91.00 | 85.00 | | 91.00 |
DX Trade payables and related accounts | 43 011.00 | 35 513.00 | | 43 011.00 |
DY Tax and social security liabilities | 33 779.00 | 34 130.00 | | 33 779.00 |
EC TOTAL (IV) | 76 881.00 | 69 728.00 | | 76 881.00 |
EE Grand total (I to V) | 539 438.00 | 531 360.00 | | 539 438.00 |
EG Accrued income and payables due within one year | 76 881.00 | 69 728.00 | | 76 881.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 887 807.00 | | 887 807.00 | 887 807.00 |
FJ Net sales | 887 807.00 | | 887 807.00 | 887 807.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 457.00 | |
FQ Other income | | | 314.00 | |
FR Total operating income (I) | | | 910 578.00 | |
FS Purchases of goods (including customs duties) | | | 2 000.00 | |
FU Purchases of raw materials and other supplies | | | 302 037.00 | |
FV Inventory change (raw materials and supplies) | | | -3 594.00 | |
FW Other purchases and external expenses | | | 194 508.00 | |
FX Taxes, duties, and similar payments | | | 13 031.00 | |
FY Salaries and Wages | | | 320 363.00 | |
FZ Social Security Contributions | | | 64 262.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 434.00 | |
GE Other Expenses | | | 1 810.00 | |
GF Total Operating Expenses (II) | | | 909 851.00 | |
GG - OPERATING RESULT (I - II) | | | 728.00 | |
GL Other interest and similar income | | | 198.00 | |
GP Total financial income (V) | | | 198.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 198.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 22 457.00 | 22 688.00 | | 22 457.00 |
A4 Equity method investments | 1 796.00 | 1 773.00 | | 1 796.00 |
HL TOTAL REVENUE (I + III + V + VII) | 910 776.00 | 938 538.00 | | 910 776.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 909 851.00 | 935 046.00 | | 909 851.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 925.00 | 3 492.00 | | 925.00 |
| |
| 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 | 480 183.00 | | 13 266.00 | 480 183.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 926.00 | |
I4 DECREASES Grand Total | | | 493 449.00 | |
IO DECREASES Total including other intangible assets | | | 152 449.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 331 074.00 | |
KD ACQUISITIONS Total including other intangible assets | 152 449.00 | | | 152 449.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 317 808.00 | | 13 266.00 | 317 808.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 926.00 | | | 9 926.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 264 486.00 | 15 434.00 | | 264 486.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 264 486.00 | 15 434.00 | | 264 486.00 |
| |
| 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 | 43 011.00 | 43 011.00 | | 43 011.00 |
8C Staff and Related Accounts | 5 351.00 | 5 351.00 | | 5 351.00 |
8D Social Security and Other Social Organizations | 17 195.00 | 17 195.00 | | 17 195.00 |
UT Other financial assets | 9 926.00 | | | 9 926.00 |
VB VAT | 2 085.00 | | | 2 085.00 |
VG Loans with a maturity of up to one year at origin | 91.00 | 91.00 | | 91.00 |
VM Income taxes | 18 646.00 | | | 18 646.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 851.00 | 5 851.00 | | 5 851.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 000.00 | | | 15 000.00 |
VS Prepaid expenses | 1 589.00 | | | 1 589.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 246.00 | 37 320.00 | 9 926.00 | 47 246.00 |
VW VAT | 5 382.00 | 5 382.00 | | 5 382.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 881.00 | 76 881.00 | | 76 881.00 |
