| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 937.00 | 6 937.00 | | 6 937.00 |
AP Buildings | 12 736.00 | 12 736.00 | | 12 736.00 |
AR Technical installations, industrial equipment and tools | 38 537.00 | 36 673.00 | 1 864.00 | 38 537.00 |
AT Other tangible assets | 124 353.00 | 122 445.00 | 1 908.00 | 124 353.00 |
BF Loans | 610.00 | | 610.00 | 610.00 |
BH Other financial assets | 907.00 | 156.00 | 751.00 | 907.00 |
BJ TOTAL (I) | 184 800.00 | 178 947.00 | 5 853.00 | 184 800.00 |
BN Goods in progress | 75 295.00 | | 75 295.00 | 75 295.00 |
BT Goods | 348 403.00 | | 348 403.00 | 348 403.00 |
BX Customers and related accounts | 79 510.00 | | 79 510.00 | 79 510.00 |
BZ Other receivables | 46 657.00 | | 46 657.00 | 46 657.00 |
CF Cash and cash equivalents | 13 811.00 | | 13 811.00 | 13 811.00 |
CH Prepaid expenses | 1 076.00 | | 1 076.00 | 1 076.00 |
CJ TOTAL (II) | 564 752.00 | | 564 752.00 | 564 752.00 |
CO Grand total (0 to V) | 749 552.00 | 178 947.00 | 570 605.00 | 749 552.00 |
CP Shares due in less than one year | 610.00 | | | 610.00 |
CU Other investments | 720.00 | | 720.00 | 720.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 85 000.00 | 85 000.00 | | 85 000.00 |
DD Legal reserve (1) | 8 500.00 | 8 500.00 | | 8 500.00 |
DG Other reserves | 104 356.00 | 114 031.00 | | 104 356.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 222.00 | -9 674.00 | | -3 222.00 |
DL TOTAL (I) | 194 634.00 | 197 856.00 | | 194 634.00 |
DU Loans and Debts from Credit Institutions (3) | 47 000.00 | 70 000.00 | | 47 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 79 000.00 | 74 000.00 | | 79 000.00 |
DX Trade payables and related accounts | 105 382.00 | 76 396.00 | | 105 382.00 |
DY Tax and social security liabilities | 30 657.00 | 41 186.00 | | 30 657.00 |
EA Other liabilities | 113 932.00 | 95 773.00 | | 113 932.00 |
EC TOTAL (IV) | 375 971.00 | 357 355.00 | | 375 971.00 |
EE Grand total (I to V) | 570 605.00 | 555 211.00 | | 570 605.00 |
EG Accrued income and payables due within one year | 375 971.00 | 357 355.00 | | 375 971.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 773 725.00 | | 773 725.00 | 773 725.00 |
FG Production sold - services | 86 502.00 | | 86 502.00 | 86 502.00 |
FJ Net sales | 860 228.00 | | 860 228.00 | 860 228.00 |
FM Inventory production | | | 6 295.00 | |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 867 526.00 | |
FS Purchases of goods (including customs duties) | | | 260 183.00 | |
FT Inventory change (goods) | | | -2 962.00 | |
FU Purchases of raw materials and other supplies | | | 1 087.00 | |
FW Other purchases and external expenses | | | 363 544.00 | |
FX Taxes, duties, and similar payments | | | 8 922.00 | |
FY Salaries and Wages | | | 176 760.00 | |
FZ Social Security Contributions | | | 71 297.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 326.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 882 161.00 | |
GG - OPERATING RESULT (I - II) | | | -14 635.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 036.00 | |
GU Total financial expenses (VI) | | | 2 036.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 036.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 671.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 630.00 | | |
HA Exceptional income from management transactions | 3 914.00 | 1 551.00 | | 3 914.00 |
HD Total exceptional income (VII) | 3 914.00 | 1 551.00 | | 3 914.00 |
HE Exceptional expenses on management operations | 2 640.00 | 1 168.00 | | 2 640.00 |
HH Total exceptional expenses (VIII) | 2 640.00 | 1 168.00 | | 2 640.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 274.00 | 383.00 | | 1 274.00 |
HK Income tax | -12 175.00 | -7 989.00 | | -12 175.00 |
HL TOTAL REVENUE (I + III + V + VII) | 871 440.00 | 725 191.00 | | 871 440.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 874 662.00 | 734 865.00 | | 874 662.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 222.00 | -9 674.00 | | -3 222.00 |
| |
| 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 | 184 800.00 | | | 184 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 237.00 | |
I4 DECREASES Grand Total | | | 184 800.00 | |
IO DECREASES Total including other intangible assets | | | 6 937.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 175 626.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 937.00 | | | 6 937.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 175 626.00 | | | 175 626.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 237.00 | | | 2 237.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 175 465.00 | 3 326.00 | | 175 465.00 |
PE DEPRECIATION Total including other intangible assets | 6 937.00 | | | 6 937.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 168 528.00 | 3 326.00 | | 168 528.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 1 560.00 | | | 1 560.00 |
7B Total provisions for depreciation | 156.00 | | | 156.00 |
7C Grand total | 156.00 | | | 156.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 5 000.00 | 5 000.00 | | 5 000.00 |
8B Suppliers and Related Accounts | 105 382.00 | 105 382.00 | | 105 382.00 |
8C Staff and Related Accounts | 9 050.00 | 9 050.00 | | 9 050.00 |
8D Social Security and Other Social Organizations | 19 162.00 | 19 162.00 | | 19 162.00 |
8K Other liabilities (including liabilities related to repo transactions) | 113 932.00 | 113 932.00 | | 113 932.00 |
UP Loans | 610.00 | 610.00 | | 610.00 |
UT Other financial assets | 907.00 | | | 907.00 |
UX Other trade receivables | 76 030.00 | | | 76 030.00 |
VA Doubtful or disputed receivables | 3 480.00 | | | 3 480.00 |
VB VAT | 14 814.00 | | | 14 814.00 |
VH Loans with a maturity of more than one year at origin | 47 000.00 | 47 000.00 | | 47 000.00 |
VI Group and Associates | 74 000.00 | 74 000.00 | | 74 000.00 |
VK Loans repaid during the year | 23 000.00 | | | 23 000.00 |
VM Income taxes | 12 175.00 | | | 12 175.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 441.00 | 2 441.00 | | 2 441.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 668.00 | | | 19 668.00 |
VS Prepaid expenses | 1 076.00 | | | 1 076.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 128 760.00 | 127 853.00 | 907.00 | 128 760.00 |
VW VAT | 4.00 | 4.00 | | 4.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 375 971.00 | 375 971.00 | | 375 971.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | 4.00 | | 5.00 |
