| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 3 440.00 | 3 440.00 | | 3 440.00 |
AP Buildings | 67 769.00 | 66 349.00 | 1 421.00 | 67 769.00 |
AR Technical installations, industrial equipment and tools | 57 924.00 | 57 600.00 | 323.00 | 57 924.00 |
AT Other tangible assets | 186 233.00 | 173 083.00 | 13 150.00 | 186 233.00 |
BD Other fixed assets | 1 545.00 | | 1 545.00 | 1 545.00 |
BH Other financial assets | 6 335.00 | | 6 335.00 | 6 335.00 |
BJ TOTAL (I) | 323 246.00 | 300 472.00 | 22 774.00 | 323 246.00 |
BL Raw materials, supplies | 91.00 | | 91.00 | 91.00 |
BT Goods | 325.00 | | 325.00 | 325.00 |
BZ Other receivables | 4 271.00 | | 4 271.00 | 4 271.00 |
CD Marketable securities | 7 100.00 | | 7 100.00 | 7 100.00 |
CF Cash and cash equivalents | 58 501.00 | | 58 501.00 | 58 501.00 |
CH Prepaid expenses | 12 779.00 | | 12 779.00 | 12 779.00 |
CJ TOTAL (II) | 83 066.00 | | 83 066.00 | 83 066.00 |
CO Grand total (0 to V) | 406 312.00 | 300 472.00 | 105 840.00 | 406 312.00 |
CW Deferred expenses or loan issuance costs | 1.00 | | | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | 7 623.00 | | 7 623.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 64 386.00 | 50 828.00 | | 64 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 160.00 | 13 558.00 | | -11 160.00 |
DL TOTAL (I) | 61 611.00 | 72 771.00 | | 61 611.00 |
DV Miscellaneous Loans and Financial Debts (4) | 453.00 | 6 263.00 | | 453.00 |
DX Trade payables and related accounts | 39 880.00 | 38 095.00 | | 39 880.00 |
DY Tax and social security liabilities | 3 896.00 | 5 056.00 | | 3 896.00 |
EC TOTAL (IV) | 44 229.00 | 49 413.00 | | 44 229.00 |
EE Grand total (I to V) | 105 840.00 | 122 184.00 | | 105 840.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 23 428.00 | |
FG Production sold - services | | | 218 825.00 | |
FJ Net sales | | | 242 253.00 | |
FR Total operating income (I) | | | 242 253.00 | |
FS Purchases of goods (including customs duties) | | | 8 567.00 | |
FT Inventory change (goods) | | | 22.00 | |
FV Inventory change (raw materials and supplies) | | | 46.00 | |
FW Other purchases and external expenses | | | 160 710.00 | |
FX Taxes, duties, and similar payments | | | 23 592.00 | |
FY Salaries and Wages | | | 37 900.00 | |
FZ Social Security Contributions | | | 15 376.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 535.00 | |
GE Other Expenses | | | 690.00 | |
GF Total Operating Expenses (II) | | | 253 438.00 | |
GG - OPERATING RESULT (I - II) | | | -11 185.00 | |
GL Other interest and similar income | | | 24.00 | |
GP Total financial income (V) | | | 24.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 160.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 242 277.00 | 256 448.00 | | 242 277.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 253 438.00 | 242 890.00 | | 253 438.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 160.00 | 13 558.00 | | -11 160.00 |
| |
| 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 | 319 027.00 | | | 319 027.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 880.00 | |
I4 DECREASES Grand Total | | | 323 246.00 | |
IO DECREASES Total including other intangible assets | | | 3 440.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 311 926.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 440.00 | | | 3 440.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 307 722.00 | | | 307 722.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 865.00 | | | 7 865.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 293 937.00 | 6 534.00 | | 293 937.00 |
PE DEPRECIATION Total including other intangible assets | 3 440.00 | | | 3 440.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 290 497.00 | 6 534.00 | | 290 497.00 |
| |
| 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 | 39 880.00 | 39 880.00 | | 39 880.00 |
UT Other financial assets | 6 335.00 | 1.00 | | 6 335.00 |
VB VAT | 4 121.00 | | | 4 121.00 |
VI Group and Associates | 453.00 | 453.00 | | 453.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 896.00 | 3 896.00 | | 3 896.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 150.00 | | | 150.00 |
VS Prepaid expenses | 12 779.00 | | | 12 779.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 385.00 | 17 050.00 | 6 335.00 | 23 385.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 229.00 | 44 230.00 | | 44 229.00 |
