| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 15 200.00 | 15 200.00 | | 15 200.00 |
AF Concessions, Patents and Similar Rights | 34 000.00 | 17 699.00 | 16 301.00 | 34 000.00 |
AR Technical installations, industrial equipment and tools | 16 100.00 | 15 996.00 | 104.00 | 16 100.00 |
AT Other tangible assets | 407 716.00 | 283 017.00 | 124 699.00 | 407 716.00 |
BH Other financial assets | 21 000.00 | | 21 000.00 | 21 000.00 |
BJ TOTAL (I) | 494 016.00 | 331 912.00 | 162 104.00 | 494 016.00 |
BL Raw materials, supplies | 11 064.00 | | 11 064.00 | 11 064.00 |
BZ Other receivables | 40 423.00 | | 40 423.00 | 40 423.00 |
CF Cash and cash equivalents | 73 149.00 | | 73 149.00 | 73 149.00 |
CH Prepaid expenses | 7 596.00 | | 7 596.00 | 7 596.00 |
CJ TOTAL (II) | 132 232.00 | | 132 232.00 | 132 232.00 |
CO Grand total (0 to V) | 626 248.00 | 331 912.00 | 294 336.00 | 626 248.00 |
CP Shares due in less than one year | 21 000.00 | | | 21 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -379 040.00 | -298 718.00 | | -379 040.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 230 037.00 | -80 321.00 | | 230 037.00 |
DL TOTAL (I) | -144 002.00 | -374 040.00 | | -144 002.00 |
DU Loans and Debts from Credit Institutions (3) | 151 761.00 | 209 607.00 | | 151 761.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 202 014.00 | | |
DX Trade payables and related accounts | 202 717.00 | 193 624.00 | | 202 717.00 |
DY Tax and social security liabilities | 79 285.00 | 77 993.00 | | 79 285.00 |
EA Other liabilities | 4 575.00 | 5 279.00 | | 4 575.00 |
EC TOTAL (IV) | 438 338.00 | 688 517.00 | | 438 338.00 |
EE Grand total (I to V) | 294 336.00 | 314 477.00 | | 294 336.00 |
EG Accrued income and payables due within one year | 346 034.00 | 536 756.00 | | 346 034.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 039 801.00 | | 1 039 801.00 | 1 039 801.00 |
FJ Net sales | 1 039 801.00 | | 1 039 801.00 | 1 039 801.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 28.00 | |
FR Total operating income (I) | | | 1 039 829.00 | |
FU Purchases of raw materials and other supplies | | | 319 259.00 | |
FV Inventory change (raw materials and supplies) | | | 1 143.00 | |
FW Other purchases and external expenses | | | 193 092.00 | |
FX Taxes, duties, and similar payments | | | 15 421.00 | |
FY Salaries and Wages | | | 363 382.00 | |
FZ Social Security Contributions | | | 63 346.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 61 090.00 | |
GE Other Expenses | | | 52 783.00 | |
GF Total Operating Expenses (II) | | | 1 069 517.00 | |
GG - OPERATING RESULT (I - II) | | | -29 688.00 | |
GR Interest and similar expenses | | | 5 039.00 | |
GU Total financial expenses (VI) | | | 5 039.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 039.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 727.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 237.00 | | |
A4 Equity method investments | 52 775.00 | 49 483.00 | | 52 775.00 |
HA Exceptional income from management transactions | 265 166.00 | | | 265 166.00 |
HD Total exceptional income (VII) | 265 166.00 | | | 265 166.00 |
HE Exceptional expenses on management operations | 402.00 | 3 130.00 | | 402.00 |
HH Total exceptional expenses (VIII) | 402.00 | 3 130.00 | | 402.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 264 764.00 | -3 130.00 | | 264 764.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 304 995.00 | 974 355.00 | | 1 304 995.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 074 958.00 | 1 054 676.00 | | 1 074 958.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 230 037.00 | -80 321.00 | | 230 037.00 |
| |
| 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 | 494 016.00 | | | 494 016.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 15 200.00 | | | 15 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 000.00 | |
I4 DECREASES Grand Total | | | 494 016.00 | |
IN DECREASES Start-up, development, or research expenses | | | 15 200.00 | |
IO DECREASES Total including other intangible assets | | | 34 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 423 816.00 | |
KD ACQUISITIONS Total including other intangible assets | 34 000.00 | | | 34 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 423 816.00 | | | 423 816.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 000.00 | | | 21 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 270 822.00 | 61 090.00 | | 270 822.00 |
CY DEPRECIATION Start-up, development, or research expenses | 15 200.00 | | | 15 200.00 |
PE DEPRECIATION Total including other intangible assets | 14 299.00 | 3 400.00 | | 14 299.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 241 323.00 | 57 690.00 | | 241 323.00 |
| |
| 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 | 202 717.00 | 202 717.00 | | 202 717.00 |
8C Staff and Related Accounts | 49 925.00 | 49 925.00 | | 49 925.00 |
8D Social Security and Other Social Organizations | 19 944.00 | 19 944.00 | | 19 944.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 575.00 | 4 575.00 | | 4 575.00 |
UT Other financial assets | 21 000.00 | 21 000.00 | | 21 000.00 |
VB VAT | 14 766.00 | | | 14 766.00 |
VH Loans with a maturity of more than one year at origin | 151 761.00 | 59 457.00 | 92 304.00 | 151 761.00 |
VK Loans repaid during the year | 57 846.00 | | | 57 846.00 |
VM Income taxes | 25 410.00 | | | 25 410.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 816.00 | 5 816.00 | | 5 816.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 247.00 | | | 247.00 |
VS Prepaid expenses | 7 596.00 | | | 7 596.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 019.00 | 69 019.00 | | 69 019.00 |
VW VAT | 3 601.00 | 3 601.00 | | 3 601.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 438 338.00 | 346 034.00 | 92 304.00 | 438 338.00 |
| |
| 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 | 12 449.00 | 11 567.00 | | 12 449.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 19 606.00 | 12 010.00 | | 19 606.00 |
ST Other accounts | 84 172.00 | 77 703.00 | | 84 172.00 |
XQ Rental, rental and co-ownership charges | 87 257.00 | 85 786.00 | | 87 257.00 |
YT Subcontracting | 2 056.00 | 54 624.00 | | 2 056.00 |
YW Business tax | 2 972.00 | 2 782.00 | | 2 972.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 15 421.00 | 14 349.00 | | 15 421.00 |
YY Amount of VAT collected | 104 629.00 | 98 269.00 | | 104 629.00 |
YZ Total deductible VAT on goods and services | 72 439.00 | 62 816.00 | | 72 439.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 193 092.00 | 230 123.00 | | 193 092.00 |
