| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 67 790.00 | 39 292.00 | 28 498.00 | 67 790.00 |
AP Buildings | 246 799.00 | 67 953.00 | 178 846.00 | 246 799.00 |
AR Technical installations, industrial equipment and tools | 80 676.00 | 53 031.00 | 27 645.00 | 80 676.00 |
AT Other tangible assets | 86 424.00 | 40 409.00 | 46 015.00 | 86 424.00 |
BD Other fixed assets | 80.00 | | 80.00 | 80.00 |
BH Other financial assets | 14 301.00 | | 14 301.00 | 14 301.00 |
BJ TOTAL (I) | 496 069.00 | 200 684.00 | 295 385.00 | 496 069.00 |
BL Raw materials, supplies | 8 907.00 | | 8 907.00 | 8 907.00 |
BX Customers and related accounts | 183.00 | | 183.00 | 183.00 |
BZ Other receivables | 11 607.00 | | 11 607.00 | 11 607.00 |
CF Cash and cash equivalents | 29 825.00 | | 29 825.00 | 29 825.00 |
CH Prepaid expenses | 17 723.00 | | 17 723.00 | 17 723.00 |
CJ TOTAL (II) | 68 245.00 | | 68 245.00 | 68 245.00 |
CO Grand total (0 to V) | 564 315.00 | 200 684.00 | 363 630.00 | 564 315.00 |
CP Shares due in less than one year | 14 301.00 | | | 14 301.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 7.00 | 7.00 | | 7.00 |
DG Other reserves | 110.00 | 110.00 | | 110.00 |
DH Retained earnings | -127 040.00 | -104 872.00 | | -127 040.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 540.00 | -22 168.00 | | -13 540.00 |
DL TOTAL (I) | -132 763.00 | -119 223.00 | | -132 763.00 |
DU Loans and Debts from Credit Institutions (3) | 196 814.00 | 234 262.00 | | 196 814.00 |
DV Miscellaneous Loans and Financial Debts (4) | 141 303.00 | 145 330.00 | | 141 303.00 |
DX Trade payables and related accounts | 139 747.00 | 123 077.00 | | 139 747.00 |
DY Tax and social security liabilities | 18 529.00 | 17 877.00 | | 18 529.00 |
EC TOTAL (IV) | 496 393.00 | 520 546.00 | | 496 393.00 |
EE Grand total (I to V) | 363 630.00 | 401 323.00 | | 363 630.00 |
EG Accrued income and payables due within one year | 496 393.00 | 520 546.00 | | 496 393.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 207 902.00 | | 207 902.00 | 207 902.00 |
FD Production sold - goods | 212 537.00 | | 212 537.00 | 212 537.00 |
FG Production sold - services | 1 700.00 | | 1 700.00 | 1 700.00 |
FJ Net sales | 422 140.00 | | 422 140.00 | 422 140.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 226.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 434 373.00 | |
FU Purchases of raw materials and other supplies | | | 154 447.00 | |
FV Inventory change (raw materials and supplies) | | | -2 046.00 | |
FW Other purchases and external expenses | | | 139 339.00 | |
FX Taxes, duties, and similar payments | | | 2 753.00 | |
FY Salaries and Wages | | | 90 943.00 | |
FZ Social Security Contributions | | | 11 828.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 43 258.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 440 523.00 | |
GG - OPERATING RESULT (I - II) | | | -6 150.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 8 280.00 | |
GU Total financial expenses (VI) | | | 8 280.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 279.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 429.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 799.00 | 1 613.00 | | 799.00 |
HD Total exceptional income (VII) | 799.00 | 1 613.00 | | 799.00 |
HE Exceptional expenses on management operations | 1 180.00 | | | 1 180.00 |
HH Total exceptional expenses (VIII) | 1 180.00 | | | 1 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -381.00 | 1 613.00 | | -381.00 |
HK Income tax | -1 270.00 | -1 252.00 | | -1 270.00 |
HL TOTAL REVENUE (I + III + V + VII) | 435 173.00 | 432 550.00 | | 435 173.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 448 713.00 | 454 719.00 | | 448 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 540.00 | -22 168.00 | | -13 540.00 |
| |
| 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 | 495 768.00 | | 301.00 | 495 768.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 381.00 | |
I4 DECREASES Grand Total | | | 496 069.00 | |
IO DECREASES Total including other intangible assets | | | 67 790.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 413 898.00 | |
KD ACQUISITIONS Total including other intangible assets | 67 790.00 | | | 67 790.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 413 898.00 | | | 413 898.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 080.00 | | 301.00 | 14 080.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 157 427.00 | 43 258.00 | | 157 427.00 |
PE DEPRECIATION Total including other intangible assets | 29 663.00 | 9 629.00 | | 29 663.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 127 764.00 | 33 629.00 | | 127 764.00 |
| |
| 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 | 139 747.00 | 139 747.00 | | 139 747.00 |
8C Staff and Related Accounts | 7 559.00 | 7 559.00 | | 7 559.00 |
8D Social Security and Other Social Organizations | 9 642.00 | 9 642.00 | | 9 642.00 |
UT Other financial assets | 14 301.00 | 14 301.00 | | 14 301.00 |
UX Other trade receivables | 183.00 | | | 183.00 |
VB VAT | 5 907.00 | | | 5 907.00 |
VH Loans with a maturity of more than one year at origin | 196 814.00 | 196 814.00 | | 196 814.00 |
VI Group and Associates | 141 303.00 | 141 303.00 | | 141 303.00 |
VK Loans repaid during the year | 37 448.00 | | | 37 448.00 |
VM Income taxes | 5 408.00 | | | 5 408.00 |
VP Miscellaneous | 112.00 | | | 112.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 328.00 | 1 328.00 | | 1 328.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 180.00 | | | 180.00 |
VS Prepaid expenses | 17 723.00 | | | 17 723.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 815.00 | 43 815.00 | | 43 815.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 496 393.00 | 496 393.00 | | 496 393.00 |
