| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 830.00 | 350.00 | 480.00 | 830.00 |
AH Goodwill | | | | |
AN Land | 38 563.00 | | 38 563.00 | 38 563.00 |
AP Buildings | 138 720.00 | 135 197.00 | 3 523.00 | 138 720.00 |
AR Technical installations, industrial equipment and tools | 694.00 | 694.00 | | 694.00 |
AT Other tangible assets | 48 392.00 | 40 930.00 | 7 462.00 | 48 392.00 |
BH Other financial assets | 5 497.00 | | 5 497.00 | 5 497.00 |
BJ TOTAL (I) | 232 695.00 | 177 170.00 | 55 525.00 | 232 695.00 |
BT Goods | 258 747.00 | | 258 747.00 | 258 747.00 |
BX Customers and related accounts | 27 602.00 | | 27 602.00 | 27 602.00 |
BZ Other receivables | 37 031.00 | | 37 031.00 | 37 031.00 |
CF Cash and cash equivalents | 19 191.00 | | 19 191.00 | 19 191.00 |
CH Prepaid expenses | 2 379.00 | | 2 379.00 | 2 379.00 |
CJ TOTAL (II) | 344 950.00 | | 344 950.00 | 344 950.00 |
CO Grand total (0 to V) | 577 646.00 | 177 170.00 | 400 476.00 | 577 646.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 183.00 | 183.00 | | 183.00 |
DH Retained earnings | 290 547.00 | 274 029.00 | | 290 547.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 172.00 | 21 518.00 | | -34 172.00 |
DL TOTAL (I) | 284 058.00 | 323 230.00 | | 284 058.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84 605.00 | 60 010.00 | | 84 605.00 |
DX Trade payables and related accounts | 5 804.00 | 119 002.00 | | 5 804.00 |
DY Tax and social security liabilities | 26 009.00 | 80 237.00 | | 26 009.00 |
EC TOTAL (IV) | 116 418.00 | 259 249.00 | | 116 418.00 |
EE Grand total (I to V) | 400 476.00 | 582 480.00 | | 400 476.00 |
EG Accrued income and payables due within one year | 116 418.00 | 259 249.00 | | 116 418.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 695 970.00 | |
FG Production sold - services | | | 16 339.00 | |
FJ Net sales | | | 712 308.00 | |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 109 976.00 | |
FQ Other income | | | 8 094.00 | |
FR Total operating income (I) | | | 830 378.00 | |
FS Purchases of goods (including customs duties) | | | 685 547.00 | |
FT Inventory change (goods) | | | 1 081.00 | |
FW Other purchases and external expenses | | | 107 799.00 | |
FX Taxes, duties, and similar payments | | | 21 701.00 | |
FY Salaries and Wages | | | 32 151.00 | |
FZ Social Security Contributions | | | 11 133.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 693.00 | |
GE Other Expenses | | | 16 011.00 | |
GF Total Operating Expenses (II) | | | 882 117.00 | |
GG - OPERATING RESULT (I - II) | | | -51 739.00 | |
GR Interest and similar expenses | | | 6 294.00 | |
GU Total financial expenses (VI) | | | 6 294.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 294.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -58 032.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 570.00 | 60 975.00 | | 5 570.00 |
HB Exceptional income from capital transactions | 148 446.00 | 10 500.00 | | 148 446.00 |
HD Total exceptional income (VII) | 154 016.00 | 71 475.00 | | 154 016.00 |
HE Exceptional expenses on management operations | 112 446.00 | 1 332.00 | | 112 446.00 |
HF Exceptional expenses on capital transactions | 17 709.00 | | | 17 709.00 |
HH Total exceptional expenses (VIII) | 130 155.00 | 1 332.00 | | 130 155.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 23 861.00 | 70 144.00 | | 23 861.00 |
HL TOTAL REVENUE (I + III + V + VII) | 984 394.00 | 1 309 021.00 | | 984 394.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 018 566.00 | 1 287 503.00 | | 1 018 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 172.00 | 21 518.00 | | -34 172.00 |
| |
| 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 | 358 858.00 | | | 358 858.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 497.00 | |
I4 DECREASES Grand Total | | | 232 695.00 | |
IO DECREASES Total including other intangible assets | | | 830.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 226 368.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 402.00 | | | 5 402.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 332 713.00 | | | 332 713.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 497.00 | | | 5 497.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 281 168.00 | 6 693.00 | 110 692.00 | 281 168.00 |
PE DEPRECIATION Total including other intangible assets | 4 756.00 | 166.00 | 4 572.00 | 4 756.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 276 412.00 | 6 527.00 | 106 119.00 | 276 412.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 54 000.00 | 54 000.00 | | 54 000.00 |
8B Suppliers and Related Accounts | 5 804.00 | 5 804.00 | | 5 804.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 605.00 | 30 605.00 | | 30 605.00 |
UT Other financial assets | 5 497.00 | | 5 497.00 | 5 497.00 |
UX Other trade receivables | 27 602.00 | 27 602.00 | | 27 602.00 |
VK Loans repaid during the year | 6 000.00 | | | 6 000.00 |
VP Miscellaneous | 37 031.00 | 37 031.00 | | 37 031.00 |
VQ Other Taxes, Duties, and Similar Debts | 26 009.00 | 26 009.00 | | 26 009.00 |
VS Prepaid expenses | 2 379.00 | 2 379.00 | | 2 379.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 72 510.00 | 67 012.00 | 5 497.00 | 72 510.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 418.00 | 116 418.00 | | 116 418.00 |
