| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 608.00 | 608.00 | | 608.00 |
AH Goodwill | 1 067.00 | 1 067.00 | | 1 067.00 |
AR Technical installations, industrial equipment and tools | 223 380.00 | 223 306.00 | 74.00 | 223 380.00 |
AT Other tangible assets | 62 142.00 | 62 142.00 | | 62 142.00 |
AV Fixed assets in progress | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 289 198.00 | 287 124.00 | 2 074.00 | 289 198.00 |
BL Raw materials, supplies | 29 714.00 | 6 692.00 | 23 021.00 | 29 714.00 |
BN Goods in progress | 78 715.00 | 22 989.00 | 55 725.00 | 78 715.00 |
BX Customers and related accounts | 46 186.00 | | 46 186.00 | 46 186.00 |
BZ Other receivables | 7 108.00 | | 7 108.00 | 7 108.00 |
CH Prepaid expenses | 1 180.00 | | 1 180.00 | 1 180.00 |
CJ TOTAL (II) | 162 904.00 | 29 682.00 | 133 222.00 | 162 904.00 |
CO Grand total (0 to V) | 452 103.00 | 316 806.00 | 135 296.00 | 452 103.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 360.00 | | | 27 360.00 |
DD Legal reserve (1) | 2 736.00 | | | 2 736.00 |
DE Statutory or contractual reserves | 41 051.00 | | | 41 051.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 592.00 | | | 592.00 |
DL TOTAL (I) | 71 740.00 | | | 71 740.00 |
DU Loans and Debts from Credit Institutions (3) | 1 948.00 | | | 1 948.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 483.00 | | | 31 483.00 |
DX Trade payables and related accounts | 16 615.00 | | | 16 615.00 |
DY Tax and social security liabilities | 13 507.00 | | | 13 507.00 |
EC TOTAL (IV) | 63 555.00 | | | 63 555.00 |
EE Grand total (I to V) | 135 296.00 | | | 135 296.00 |
EG Accrued income and payables due within one year | 63 555.00 | | | 63 555.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 948.00 | | | 1 948.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 118 222.00 | | 118 222.00 | 118 222.00 |
FG Production sold - services | 2 700.00 | | 2 700.00 | 2 700.00 |
FJ Net sales | 120 922.00 | | 120 922.00 | 120 922.00 |
FM Inventory production | | | 9 067.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 028.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 131 026.00 | |
FU Purchases of raw materials and other supplies | | | 52 702.00 | |
FV Inventory change (raw materials and supplies) | | | -1 130.00 | |
FW Other purchases and external expenses | | | 27 088.00 | |
FX Taxes, duties, and similar payments | | | 1 691.00 | |
FY Salaries and Wages | | | 46 459.00 | |
FZ Social Security Contributions | | | 10 752.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 128.00 | |
GE Other Expenses | | | 65.00 | |
GF Total Operating Expenses (II) | | | 137 757.00 | |
GG - OPERATING RESULT (I - II) | | | -6 731.00 | |
GR Interest and similar expenses | | | 1 276.00 | |
GU Total financial expenses (VI) | | | 1 276.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 276.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 007.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 028.00 | | | 1 028.00 |
HB Exceptional income from capital transactions | 8 600.00 | | | 8 600.00 |
HD Total exceptional income (VII) | 8 600.00 | | | 8 600.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 600.00 | | | 8 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 139 626.00 | | | 139 626.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 139 033.00 | | | 139 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 592.00 | | | 592.00 |
| |
| 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 | 287 198.00 | | 2 000.00 | 287 198.00 |
I4 DECREASES Grand Total | | | 289 198.00 | |
IO DECREASES Total including other intangible assets | | | 1 675.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 287 522.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 675.00 | | | 1 675.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 285 522.00 | | 2 000.00 | 285 522.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 286 996.00 | 128.00 | | 286 996.00 |
PE DEPRECIATION Total including other intangible assets | 1 675.00 | | | 1 675.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 285 320.00 | 128.00 | | 285 320.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 29 682.00 | | | 29 682.00 |
7B Total provisions for depreciation | 29 682.00 | | | 29 682.00 |
7C Grand total | 29 682.00 | | | 29 682.00 |
| |
| 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 | 16 615.00 | 16 615.00 | | 16 615.00 |
8C Staff and Related Accounts | 5 633.00 | 5 633.00 | | 5 633.00 |
8D Social Security and Other Social Organizations | 5 727.00 | 5 727.00 | | 5 727.00 |
UX Other trade receivables | 46 186.00 | | | 46 186.00 |
VB VAT | 959.00 | | | 959.00 |
VG Loans with a maturity of up to one year at origin | 1 948.00 | 1 948.00 | | 1 948.00 |
VI Group and Associates | 31 483.00 | 31 483.00 | | 31 483.00 |
VM Income taxes | 4 229.00 | | | 4 229.00 |
VP Miscellaneous | 1 920.00 | | | 1 920.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 202.00 | 1 202.00 | | 1 202.00 |
VS Prepaid expenses | 1 180.00 | | | 1 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 475.00 | 54 475.00 | | 54 475.00 |
VW VAT | 945.00 | 945.00 | | 945.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 555.00 | 63 555.00 | | 63 555.00 |
