| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 068.00 | 1 068.00 | | 1 068.00 |
AH Goodwill | 3 468.00 | | 3 468.00 | 3 468.00 |
AR Technical installations, industrial equipment and tools | 38 147.00 | 20 231.00 | 17 915.00 | 38 147.00 |
AT Other tangible assets | 70 246.00 | 36 325.00 | 33 920.00 | 70 246.00 |
BD Other fixed assets | 199.00 | | 199.00 | 199.00 |
BH Other financial assets | 1 922.00 | | 1 922.00 | 1 922.00 |
BJ TOTAL (I) | 115 052.00 | 57 625.00 | 57 426.00 | 115 052.00 |
BL Raw materials, supplies | 1 572.00 | | 1 572.00 | 1 572.00 |
BT Goods | 3 935.00 | | 3 935.00 | 3 935.00 |
BZ Other receivables | 9 096.00 | | 9 096.00 | 9 096.00 |
CF Cash and cash equivalents | 21 657.00 | | 21 657.00 | 21 657.00 |
CH Prepaid expenses | 805.00 | | 805.00 | 805.00 |
CJ TOTAL (II) | 37 067.00 | | 37 067.00 | 37 067.00 |
CO Grand total (0 to V) | 152 119.00 | 57 625.00 | 94 494.00 | 152 119.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 630.00 | | | 7 630.00 |
DD Legal reserve (1) | 763.00 | | | 763.00 |
DG Other reserves | 20 013.00 | | | 20 013.00 |
DH Retained earnings | -21 171.00 | | | -21 171.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -737.00 | | | -737.00 |
DL TOTAL (I) | 6 497.00 | | | 6 497.00 |
DU Loans and Debts from Credit Institutions (3) | 49 754.00 | | | 49 754.00 |
DV Miscellaneous Loans and Financial Debts (4) | 498.00 | | | 498.00 |
DX Trade payables and related accounts | 15 832.00 | | | 15 832.00 |
DY Tax and social security liabilities | 21 912.00 | | | 21 912.00 |
EC TOTAL (IV) | 87 996.00 | | | 87 996.00 |
EE Grand total (I to V) | 94 494.00 | | | 94 494.00 |
EG Accrued income and payables due within one year | 51 790.00 | | | 51 790.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 22 822.00 | | 22 822.00 | 22 822.00 |
FG Production sold - services | 211 806.00 | | 211 806.00 | 211 806.00 |
FJ Net sales | 234 628.00 | | 234 628.00 | 234 628.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 334.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 235 975.00 | |
FS Purchases of goods (including customs duties) | | | 13 877.00 | |
FT Inventory change (goods) | | | -393.00 | |
FU Purchases of raw materials and other supplies | | | 13 505.00 | |
FV Inventory change (raw materials and supplies) | | | 974.00 | |
FW Other purchases and external expenses | | | 45 294.00 | |
FX Taxes, duties, and similar payments | | | 6 298.00 | |
FY Salaries and Wages | | | 96 164.00 | |
FZ Social Security Contributions | | | 28 881.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 634.00 | |
GE Other Expenses | | | 16 476.00 | |
GF Total Operating Expenses (II) | | | 234 711.00 | |
GG - OPERATING RESULT (I - II) | | | 1 264.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 2 113.00 | |
GU Total financial expenses (VI) | | | 2 113.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -846.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 334.00 | | | 1 334.00 |
A4 Equity method investments | 16 470.00 | | | 16 470.00 |
HE Exceptional expenses on management operations | 157.00 | | | 157.00 |
HH Total exceptional expenses (VIII) | 157.00 | | | 157.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -157.00 | | | -157.00 |
HK Income tax | -267.00 | | | -267.00 |
HL TOTAL REVENUE (I + III + V + VII) | 235 977.00 | | | 235 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 236 715.00 | | | 236 715.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -737.00 | | | -737.00 |
| |
| 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 | 115 052.00 | | | 115 052.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 122.00 | |
I4 DECREASES Grand Total | | | 115 052.00 | |
IO DECREASES Total including other intangible assets | | | 1 068.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 108 394.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 068.00 | | | 1 068.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 108 394.00 | | | 108 394.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 122.00 | | | 2 122.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 991.00 | 13 635.00 | | 43 991.00 |
PE DEPRECIATION Total including other intangible assets | 1 068.00 | | | 1 068.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 923.00 | 13 635.00 | | 42 923.00 |
| |
| 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 | 15 832.00 | 15 832.00 | | 15 832.00 |
8K Other liabilities (including liabilities related to repo transactions) | 498.00 | 498.00 | | 498.00 |
UT Other financial assets | 1 923.00 | | 1 923.00 | 1 923.00 |
VH Loans with a maturity of more than one year at origin | 49 754.00 | 13 548.00 | 36 207.00 | 49 754.00 |
VK Loans repaid during the year | 13 246.00 | | | 13 246.00 |
VP Miscellaneous | 9 096.00 | 9 096.00 | | 9 096.00 |
VQ Other Taxes, Duties, and Similar Debts | 21 912.00 | 21 912.00 | | 21 912.00 |
VS Prepaid expenses | 806.00 | 806.00 | | 806.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 825.00 | 9 902.00 | 1 923.00 | 11 825.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 996.00 | 51 790.00 | 36 207.00 | 87 996.00 |
