| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 181 550.00 | 127 967.00 | 53 583.00 | 181 550.00 |
AR Technical installations, industrial equipment and tools | 9 480.00 | 9 288.00 | 192.00 | 9 480.00 |
AT Other tangible assets | 60 070.00 | 52 124.00 | 7 945.00 | 60 070.00 |
BH Other financial assets | 9 646.00 | | 9 646.00 | 9 646.00 |
BJ TOTAL (I) | 261 846.00 | 189 379.00 | 72 467.00 | 261 846.00 |
BL Raw materials, supplies | 5 541.00 | | 5 541.00 | 5 541.00 |
BX Customers and related accounts | 20 249.00 | 500.00 | 19 749.00 | 20 249.00 |
BZ Other receivables | 37 350.00 | | 37 350.00 | 37 350.00 |
CF Cash and cash equivalents | 11 540.00 | | 11 540.00 | 11 540.00 |
CH Prepaid expenses | 1 087.00 | | 1 087.00 | 1 087.00 |
CJ TOTAL (II) | 75 767.00 | 500.00 | 75 267.00 | 75 767.00 |
CO Grand total (0 to V) | 337 613.00 | 189 879.00 | 147 734.00 | 337 613.00 |
CP Shares due in less than one year | 9 646.00 | | | 9 646.00 |
CU Other investments | 1 100.00 | | 1 100.00 | 1 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 23 340.00 | 50 049.00 | | 23 340.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 092.00 | -26 709.00 | | -15 092.00 |
DL TOTAL (I) | 10 448.00 | 25 540.00 | | 10 448.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 854.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 22 173.00 | | | 22 173.00 |
DX Trade payables and related accounts | 41 718.00 | 46 266.00 | | 41 718.00 |
DY Tax and social security liabilities | 28 007.00 | 33 170.00 | | 28 007.00 |
EA Other liabilities | 45 387.00 | 48 864.00 | | 45 387.00 |
EC TOTAL (IV) | 137 286.00 | 131 155.00 | | 137 286.00 |
EE Grand total (I to V) | 147 734.00 | 156 695.00 | | 147 734.00 |
EG Accrued income and payables due within one year | 137 286.00 | 131 155.00 | | 137 286.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 395 574.00 | | 395 574.00 | 395 574.00 |
FJ Net sales | 395 574.00 | | 395 574.00 | 395 574.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 277.00 | |
FQ Other income | | | 965.00 | |
FR Total operating income (I) | | | 403 815.00 | |
FU Purchases of raw materials and other supplies | | | 132 557.00 | |
FV Inventory change (raw materials and supplies) | | | 1 054.00 | |
FW Other purchases and external expenses | | | 106 536.00 | |
FX Taxes, duties, and similar payments | | | 4 522.00 | |
FY Salaries and Wages | | | 123 088.00 | |
FZ Social Security Contributions | | | 32 049.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 313.00 | |
GE Other Expenses | | | 7 926.00 | |
GF Total Operating Expenses (II) | | | 419 044.00 | |
GG - OPERATING RESULT (I - II) | | | -15 229.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 244.00 | |
GU Total financial expenses (VI) | | | 244.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -244.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 473.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 492.00 | 1 012.00 | | 492.00 |
HD Total exceptional income (VII) | 492.00 | 1 012.00 | | 492.00 |
HE Exceptional expenses on management operations | 111.00 | 2 000.00 | | 111.00 |
HH Total exceptional expenses (VIII) | 111.00 | 2 000.00 | | 111.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 381.00 | -988.00 | | 381.00 |
HL TOTAL REVENUE (I + III + V + VII) | 404 307.00 | 487 035.00 | | 404 307.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 419 399.00 | 513 744.00 | | 419 399.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 092.00 | -26 709.00 | | -15 092.00 |
| |
| 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 | 261 391.00 | | 455.00 | 261 391.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 746.00 | |
I4 DECREASES Grand Total | | | 261 846.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 251 100.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 250 750.00 | | 350.00 | 250 750.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 642.00 | | 105.00 | 10 642.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 178 066.00 | 11 313.00 | | 178 066.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 178 066.00 | 11 313.00 | | 178 066.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 500.00 | | | 500.00 |
7B Total provisions for depreciation | 500.00 | | | 500.00 |
7C Grand total | 500.00 | | | 500.00 |
| |
| 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 | 41 718.00 | 41 718.00 | | 41 718.00 |
8C Staff and Related Accounts | 12 663.00 | 12 663.00 | | 12 663.00 |
8D Social Security and Other Social Organizations | 10 846.00 | 10 846.00 | | 10 846.00 |
8K Other liabilities (including liabilities related to repo transactions) | 45 387.00 | 45 387.00 | | 45 387.00 |
UT Other financial assets | 9 646.00 | 9 646.00 | | 9 646.00 |
UX Other trade receivables | 19 194.00 | 19 194.00 | | 19 194.00 |
VA Doubtful or disputed receivables | 1 055.00 | 1 055.00 | | 1 055.00 |
VB VAT | 11 856.00 | 11 856.00 | | 11 856.00 |
VI Group and Associates | 22 173.00 | 22 173.00 | | 22 173.00 |
VK Loans repaid during the year | 2 854.00 | | | 2 854.00 |
VM Income taxes | 9 377.00 | 9 377.00 | | 9 377.00 |
VP Miscellaneous | 5 659.00 | 5 659.00 | | 5 659.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 448.00 | 1 448.00 | | 1 448.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 457.00 | 10 457.00 | | 10 457.00 |
VS Prepaid expenses | 1 087.00 | 1 087.00 | | 1 087.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 332.00 | 68 332.00 | | 68 332.00 |
VW VAT | 3 051.00 | 3 051.00 | | 3 051.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 137 286.00 | 137 286.00 | | 137 286.00 |
