| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 400.00 | 400.00 | | 400.00 |
AP Buildings | 1 836.00 | 740.00 | 1 096.00 | 1 836.00 |
AT Other tangible assets | 37 822.00 | 36 435.00 | 1 387.00 | 37 822.00 |
BH Other financial assets | 3 720.00 | | 3 720.00 | 3 720.00 |
BJ TOTAL (I) | 48 482.00 | 37 575.00 | 10 907.00 | 48 482.00 |
BN Goods in progress | 695 119.00 | | 695 119.00 | 695 119.00 |
BV Advances and down payments on orders | 2 000.00 | | 2 000.00 | 2 000.00 |
BX Customers and related accounts | 184 800.00 | | 184 800.00 | 184 800.00 |
BZ Other receivables | 124 414.00 | | 124 414.00 | 124 414.00 |
CF Cash and cash equivalents | 11 531.00 | | 11 531.00 | 11 531.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 017 864.00 | | 1 017 864.00 | 1 017 864.00 |
CO Grand total (0 to V) | 1 066 346.00 | 37 575.00 | 1 028 771.00 | 1 066 346.00 |
CP Shares due in less than one year | 3 720.00 | | | 3 720.00 |
CU Other investments | 4 704.00 | | 4 704.00 | 4 704.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 160.00 | 38 160.00 | | 38 160.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DH Retained earnings | -21 940.00 | -22 289.00 | | -21 940.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 007.00 | 349.00 | | 8 007.00 |
DL TOTAL (I) | 28 038.00 | 20 031.00 | | 28 038.00 |
DU Loans and Debts from Credit Institutions (3) | 475 000.00 | 478 879.00 | | 475 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 912.00 | 145 645.00 | | 46 912.00 |
DX Trade payables and related accounts | 20 619.00 | 70 843.00 | | 20 619.00 |
DY Tax and social security liabilities | 284 902.00 | 243 193.00 | | 284 902.00 |
EA Other liabilities | 173 300.00 | 344 365.00 | | 173 300.00 |
EC TOTAL (IV) | 1 000 733.00 | 1 282 925.00 | | 1 000 733.00 |
EE Grand total (I to V) | 1 028 771.00 | 1 302 956.00 | | 1 028 771.00 |
EG Accrued income and payables due within one year | 1 000 733.00 | 1 282 925.00 | | 1 000 733.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 475 000.00 | 476 032.00 | | 475 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 517 000.00 | | 517 000.00 | 517 000.00 |
FJ Net sales | 517 000.00 | | 517 000.00 | 517 000.00 |
FM Inventory production | | | 21 182.00 | |
FO Operating subsidies | | | 1 283.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 539 467.00 | |
FU Purchases of raw materials and other supplies | | | -12 153.00 | |
FW Other purchases and external expenses | | | 127 569.00 | |
FX Taxes, duties, and similar payments | | | 11 286.00 | |
FY Salaries and Wages | | | 278 397.00 | |
FZ Social Security Contributions | | | 100 771.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 501.00 | |
GE Other Expenses | | | 120.00 | |
GF Total Operating Expenses (II) | | | 506 491.00 | |
GG - OPERATING RESULT (I - II) | | | 32 975.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 306.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 16 309.00 | |
GR Interest and similar expenses | | | 14 003.00 | |
GU Total financial expenses (VI) | | | 14 003.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 306.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 368.00 | | |
HB Exceptional income from capital transactions | | 841.00 | | |
HD Total exceptional income (VII) | | 1 209.00 | | |
HE Exceptional expenses on management operations | 27 275.00 | 12 056.00 | | 27 275.00 |
HF Exceptional expenses on capital transactions | | 990.00 | | |
HH Total exceptional expenses (VIII) | 27 275.00 | 13 046.00 | | 27 275.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -27 275.00 | -11 836.00 | | -27 275.00 |
HL TOTAL REVENUE (I + III + V + VII) | 555 775.00 | 328 777.00 | | 555 775.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 547 769.00 | 328 428.00 | | 547 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 007.00 | 349.00 | | 8 007.00 |
| |
| 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 | 50 200.00 | | 1 500.00 | 50 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 424.00 | |
I4 DECREASES Grand Total | | 3 218.00 | 48 482.00 | |
IO DECREASES Total including other intangible assets | | | 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 218.00 | 39 658.00 | |
KD ACQUISITIONS Total including other intangible assets | 400.00 | | | 400.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 376.00 | | 1 500.00 | 41 376.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 424.00 | | | 8 424.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 291.00 | 501.00 | 3 218.00 | 40 291.00 |
PE DEPRECIATION Total including other intangible assets | 400.00 | | | 400.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 891.00 | 501.00 | 3 218.00 | 39 891.00 |
| |
| 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 | 20 619.00 | 20 619.00 | | 20 619.00 |
8C Staff and Related Accounts | 6 922.00 | 6 922.00 | | 6 922.00 |
8D Social Security and Other Social Organizations | 121 946.00 | 121 946.00 | | 121 946.00 |
8K Other liabilities (including liabilities related to repo transactions) | 173 300.00 | 173 300.00 | | 173 300.00 |
UO (previously established provision for depreciation) | 184 800.00 | | | 184 800.00 |
UT Other financial assets | 3 720.00 | 3 720.00 | | 3 720.00 |
UX Other trade receivables | 184 800.00 | | | 184 800.00 |
VB VAT | 3 330.00 | | | 3 330.00 |
VC Group and associates | 63 330.00 | | | 63 330.00 |
VG Loans with a maturity of up to one year at origin | 475 000.00 | 475 000.00 | | 475 000.00 |
VI Group and Associates | 46 912.00 | 46 912.00 | | 46 912.00 |
VM Income taxes | 996.00 | | | 996.00 |
VQ Other Taxes, Duties, and Similar Debts | 32 384.00 | 32 384.00 | | 32 384.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 56 758.00 | | | 56 758.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 312 934.00 | 312 934.00 | | 312 934.00 |
VW VAT | 123 650.00 | 123 650.00 | | 123 650.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 000 733.00 | 1 000 733.00 | | 1 000 733.00 |
