| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 331.00 | 179.00 | 152.00 | 331.00 |
AH Goodwill | 238 580.00 | | 238 580.00 | 238 580.00 |
AJ Other Intangible Assets | 8 330.00 | 8 330.00 | | 8 330.00 |
AR Technical installations, industrial equipment and tools | 21 622.00 | 15 790.00 | 5 831.00 | 21 622.00 |
AT Other tangible assets | 79 875.00 | 76 058.00 | 3 817.00 | 79 875.00 |
BH Other financial assets | 3 073.00 | | 3 073.00 | 3 073.00 |
BJ TOTAL (I) | 351 811.00 | 100 358.00 | 251 453.00 | 351 811.00 |
BL Raw materials, supplies | 5 403.00 | | 5 403.00 | 5 403.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 2 889.00 | | 2 889.00 | 2 889.00 |
BZ Other receivables | 28 395.00 | | 28 395.00 | 28 395.00 |
CF Cash and cash equivalents | 3 208.00 | | 3 208.00 | 3 208.00 |
CH Prepaid expenses | 127.00 | | 127.00 | 127.00 |
CJ TOTAL (II) | 40 022.00 | | 40 022.00 | 40 022.00 |
CO Grand total (0 to V) | 391 833.00 | 100 358.00 | 291 475.00 | 391 833.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 51 375.00 | 41 002.00 | | 51 375.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 030.00 | 10 373.00 | | 6 030.00 |
DL TOTAL (I) | 74 174.00 | 68 144.00 | | 74 174.00 |
DU Loans and Debts from Credit Institutions (3) | 2 839.00 | | | 2 839.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 719.00 | 51 066.00 | | 35 719.00 |
DX Trade payables and related accounts | 152 914.00 | 145 198.00 | | 152 914.00 |
DY Tax and social security liabilities | 25 830.00 | 31 925.00 | | 25 830.00 |
EA Other liabilities | | 830.00 | | |
EC TOTAL (IV) | 217 301.00 | 229 019.00 | | 217 301.00 |
EE Grand total (I to V) | 291 475.00 | 297 163.00 | | 291 475.00 |
EG Accrued income and payables due within one year | 215 456.00 | 229 019.00 | | 215 456.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 273 055.00 | | 273 055.00 | 273 055.00 |
FJ Net sales | 273 055.00 | | 273 055.00 | 273 055.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 234.00 | |
FQ Other income | | | 108.00 | |
FR Total operating income (I) | | | 280 397.00 | |
FU Purchases of raw materials and other supplies | | | 84 285.00 | |
FV Inventory change (raw materials and supplies) | | | 1 157.00 | |
FW Other purchases and external expenses | | | 74 130.00 | |
FX Taxes, duties, and similar payments | | | 4 672.00 | |
FY Salaries and Wages | | | 84 778.00 | |
FZ Social Security Contributions | | | 25 636.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 473.00 | |
GE Other Expenses | | | 2 039.00 | |
GF Total Operating Expenses (II) | | | 279 170.00 | |
GG - OPERATING RESULT (I - II) | | | 1 227.00 | |
GR Interest and similar expenses | | | 11.00 | |
GU Total financial expenses (VI) | | | 11.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 215.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 9 097.00 | | | 9 097.00 |
HD Total exceptional income (VII) | 9 097.00 | | | 9 097.00 |
HE Exceptional expenses on management operations | 546.00 | 346.00 | | 546.00 |
HF Exceptional expenses on capital transactions | 3 313.00 | | | 3 313.00 |
HH Total exceptional expenses (VIII) | 3 859.00 | 346.00 | | 3 859.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 237.00 | -346.00 | | 5 237.00 |
HK Income tax | 423.00 | 19.00 | | 423.00 |
HL TOTAL REVENUE (I + III + V + VII) | 289 493.00 | 283 023.00 | | 289 493.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 283 464.00 | 272 650.00 | | 283 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 030.00 | 10 373.00 | | 6 030.00 |
| |
| 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 | 346 802.00 | | | 346 802.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 073.00 | |
I4 DECREASES Grand Total | | | 351 811.00 | |
IO DECREASES Total including other intangible assets | | | 8 661.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 101 497.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 661.00 | | | 8 661.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 96 488.00 | | | 96 488.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 073.00 | | | 3 073.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 99 620.00 | 2 473.00 | 1 735.00 | 99 620.00 |
PE DEPRECIATION Total including other intangible assets | 8 509.00 | | | 8 509.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 91 111.00 | 2 473.00 | 1 735.00 | 91 111.00 |
| |
| 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 | 152 914.00 | 152 914.00 | | 152 914.00 |
UT Other financial assets | 3 073.00 | | | 3 073.00 |
UX Other trade receivables | 2 889.00 | | | 2 889.00 |
VH Loans with a maturity of more than one year at origin | 2 839.00 | 994.00 | 1 845.00 | 2 839.00 |
VI Group and Associates | 35 719.00 | 35 719.00 | | 35 719.00 |
VJ Loans taken out during the year | 3 000.00 | | | 3 000.00 |
VK Loans repaid during the year | 164.00 | | | 164.00 |
VP Miscellaneous | 28 395.00 | | | 28 395.00 |
VQ Other Taxes, Duties, and Similar Debts | 25 830.00 | 25 830.00 | | 25 830.00 |
VS Prepaid expenses | 127.00 | | | 127.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 484.00 | 31 411.00 | 3 073.00 | 34 484.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 217 301.00 | 215 456.00 | 1 845.00 | 217 301.00 |
