| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 75.00 | 76.00 | | 75.00 |
AR Technical installations, industrial equipment and tools | 2 600.00 | 2 518.00 | 82.00 | 2 600.00 |
AT Other tangible assets | 108 480.00 | 100 123.00 | 8 357.00 | 108 480.00 |
BH Other financial assets | 6 434.00 | | 6 434.00 | 6 434.00 |
BJ TOTAL (I) | 117 752.00 | 102 717.00 | 15 035.00 | 117 752.00 |
BT Goods | 51 470.00 | | 51 470.00 | 51 470.00 |
BZ Other receivables | 12 605.00 | | 12 606.00 | 12 605.00 |
CD Marketable securities | 60 901.00 | | 60 901.00 | 60 901.00 |
CF Cash and cash equivalents | 82 031.00 | | 82 031.00 | 82 031.00 |
CH Prepaid expenses | 295.00 | | 295.00 | 295.00 |
CJ TOTAL (II) | 207 302.00 | | 207 302.00 | 207 302.00 |
CO Grand total (0 to V) | 325 054.00 | 102 717.00 | 222 337.00 | 325 054.00 |
CU Other investments | 162.00 | | 162.00 | 162.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 62 197.00 | | | 62 197.00 |
DH Retained earnings | 131 528.00 | | | 131 528.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 381.00 | | | 2 381.00 |
DL TOTAL (I) | 204 491.00 | | | 204 491.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21.00 | | | 21.00 |
DX Trade payables and related accounts | 8 378.00 | | | 8 378.00 |
DY Tax and social security liabilities | 9 447.00 | | | 9 447.00 |
EC TOTAL (IV) | 17 846.00 | | | 17 846.00 |
EE Grand total (I to V) | 222 337.00 | | | 222 337.00 |
EG Accrued income and payables due within one year | 17 846.00 | | | 17 846.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 242 755.00 | | 242 759.00 | 242 755.00 |
FJ Net sales | 242 753.00 | | 242 759.00 | 242 753.00 |
FQ Other income | | | 95.00 | |
FR Total operating income (I) | | | 242 854.00 | |
FS Purchases of goods (including customs duties) | | | 118 396.00 | |
FT Inventory change (goods) | | | 4 622.00 | |
FU Purchases of raw materials and other supplies | | | 287.00 | |
FW Other purchases and external expenses | | | 45 551.00 | |
FX Taxes, duties, and similar payments | | | 1 271.00 | |
FY Salaries and Wages | | | 46 158.00 | |
FZ Social Security Contributions | | | 22 222.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 903.00 | |
GE Other Expenses | | | 241.00 | |
GF Total Operating Expenses (II) | | | 240 651.00 | |
GG - OPERATING RESULT (I - II) | | | 2 204.00 | |
GL Other interest and similar income | | | 11.00 | |
GP Total financial income (V) | | | 177.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 177.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 381.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 230.00 | | | 230.00 |
HL TOTAL REVENUE (I + III + V + VII) | 243 031.00 | | | 243 031.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 240 651.00 | | | 240 651.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 381.00 | | | 2 381.00 |
| |
| 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 | 115 867.00 | | 1 884.00 | 115 867.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 596.00 | |
I4 DECREASES Grand Total | | | 117 752.00 | |
IO DECREASES Total including other intangible assets | | | 76.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 111 080.00 | |
KD ACQUISITIONS Total including other intangible assets | 76.00 | | | 76.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 109 230.00 | | 1 850.00 | 109 230.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 562.00 | | 34.00 | 6 562.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 100 814.00 | 1 903.00 | | 100 814.00 |
PE DEPRECIATION Total including other intangible assets | 76.00 | | | 76.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 100 738.00 | 1 903.00 | | 100 738.00 |
| |
| 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 | 8 378.00 | 8 378.00 | | 8 378.00 |
8C Staff and Related Accounts | 3 834.00 | 3 834.00 | | 3 834.00 |
8D Social Security and Other Social Organizations | 4 582.00 | 4 582.00 | | 4 582.00 |
UT Other financial assets | 6 434.00 | | | 6 434.00 |
VB VAT | 860.00 | | | 860.00 |
VI Group and Associates | 21.00 | 21.00 | | 21.00 |
VM Income taxes | 6 543.00 | | | 6 543.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 203.00 | | | 5 203.00 |
VS Prepaid expenses | 295.00 | | | 295.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 335.00 | 12 901.00 | 6 434.00 | 19 335.00 |
VW VAT | 1 031.00 | 1 031.00 | | 1 031.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 846.00 | 17 846.00 | | 17 846.00 |
