| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 190.00 | 3 190.00 | | 3 190.00 |
AH Goodwill | 28 572.00 | | 28 572.00 | 28 572.00 |
AR Technical installations, industrial equipment and tools | 9 784.00 | 9 784.00 | | 9 784.00 |
AT Other tangible assets | 150 940.00 | 98 571.00 | 52 369.00 | 150 940.00 |
BH Other financial assets | 1 962.00 | | 1 962.00 | 1 962.00 |
BJ TOTAL (I) | 194 448.00 | 111 545.00 | 82 904.00 | 194 448.00 |
BL Raw materials, supplies | 10 815.00 | | 10 815.00 | 10 815.00 |
BX Customers and related accounts | 10 345.00 | | 10 345.00 | 10 345.00 |
BZ Other receivables | 3 524.00 | | 3 524.00 | 3 524.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 1 542.00 | | 1 542.00 | 1 542.00 |
CJ TOTAL (II) | 26 226.00 | | 26 226.00 | 26 226.00 |
CO Grand total (0 to V) | 220 674.00 | 111 545.00 | 109 130.00 | 220 674.00 |
| |
| 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 | 61 167.00 | 74 014.00 | | 61 167.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 442.00 | -12 847.00 | | -13 442.00 |
DL TOTAL (I) | 56 525.00 | 69 967.00 | | 56 525.00 |
DU Loans and Debts from Credit Institutions (3) | 4 730.00 | 7 125.00 | | 4 730.00 |
DX Trade payables and related accounts | 29 000.00 | 32 116.00 | | 29 000.00 |
DY Tax and social security liabilities | 18 873.00 | 19 544.00 | | 18 873.00 |
EA Other liabilities | 2.00 | 31.00 | | 2.00 |
EC TOTAL (IV) | 52 605.00 | 58 816.00 | | 52 605.00 |
EE Grand total (I to V) | 109 130.00 | 128 783.00 | | 109 130.00 |
EG Accrued income and payables due within one year | 52 605.00 | 58 816.00 | | 52 605.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 367 956.00 | | 367 956.00 | 367 956.00 |
FJ Net sales | 367 956.00 | | 367 956.00 | 367 956.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 367 957.00 | |
FS Purchases of goods (including customs duties) | | | 9 745.00 | |
FU Purchases of raw materials and other supplies | | | 148 532.00 | |
FV Inventory change (raw materials and supplies) | | | 1 762.00 | |
FW Other purchases and external expenses | | | 85 058.00 | |
FX Taxes, duties, and similar payments | | | 7 320.00 | |
FY Salaries and Wages | | | 55 368.00 | |
FZ Social Security Contributions | | | 22 054.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 958.00 | |
GE Other Expenses | | | 37 718.00 | |
GF Total Operating Expenses (II) | | | 380 515.00 | |
GG - OPERATING RESULT (I - II) | | | -12 557.00 | |
GR Interest and similar expenses | | | 27.00 | |
GU Total financial expenses (VI) | | | 27.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 585.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 857.00 | 1 369.00 | | 857.00 |
HH Total exceptional expenses (VIII) | 857.00 | 1 369.00 | | 857.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -857.00 | -1 369.00 | | -857.00 |
HL TOTAL REVENUE (I + III + V + VII) | 367 957.00 | 319 780.00 | | 367 957.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 381 399.00 | 332 627.00 | | 381 399.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 442.00 | -12 847.00 | | -13 442.00 |
| |
| 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 | 198 126.00 | | 2 502.00 | 198 126.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 962.00 | |
I4 DECREASES Grand Total | | 6 180.00 | 194 448.00 | |
IO DECREASES Total including other intangible assets | | 608.00 | 31 762.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 572.00 | 160 724.00 | |
KD ACQUISITIONS Total including other intangible assets | 32 370.00 | | | 32 370.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 163 794.00 | | 2 502.00 | 163 794.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 962.00 | | | 1 962.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 104 767.00 | 12 958.00 | 6 180.00 | 104 767.00 |
PE DEPRECIATION Total including other intangible assets | 3 798.00 | | 608.00 | 3 798.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 100 969.00 | 12 958.00 | 5 572.00 | 100 969.00 |
| |
| 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 | 29 000.00 | 29 000.00 | | 29 000.00 |
8C Staff and Related Accounts | 790.00 | 790.00 | | 790.00 |
8D Social Security and Other Social Organizations | 2 640.00 | 2 640.00 | | 2 640.00 |
UT Other financial assets | 1 962.00 | 1 962.00 | | 1 962.00 |
UX Other trade receivables | 10 345.00 | | | 10 345.00 |
VB VAT | 1 864.00 | | | 1 864.00 |
VG Loans with a maturity of up to one year at origin | 4 730.00 | 4 730.00 | | 4 730.00 |
VI Group and Associates | 2.00 | 2.00 | | 2.00 |
VJ Loans taken out during the year | 27.00 | | | 27.00 |
VK Loans repaid during the year | 2 435.00 | | | 2 435.00 |
VM Income taxes | 1 660.00 | | | 1 660.00 |
VS Prepaid expenses | 1 542.00 | | | 1 542.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 373.00 | 17 373.00 | | 17 373.00 |
VW VAT | 15 443.00 | 15 443.00 | | 15 443.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 605.00 | 52 605.00 | | 52 605.00 |
| |
| 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 | 7 320.00 | 7 818.00 | | 7 320.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 057.00 | 4 986.00 | | 5 057.00 |
ST Other accounts | 29 675.00 | 27 437.00 | | 29 675.00 |
XQ Rental, rental and co-ownership charges | 48 217.00 | 41 339.00 | | 48 217.00 |
YT Subcontracting | 2 109.00 | 1 497.00 | | 2 109.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 320.00 | 7 818.00 | | 7 320.00 |
YY Amount of VAT collected | 73 591.00 | 63 921.00 | | 73 591.00 |
YZ Total deductible VAT on goods and services | 42 588.00 | 32 932.00 | | 42 588.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 85 058.00 | 75 258.00 | | 85 058.00 |
