| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 28 249.00 | | 28 249.00 | 28 249.00 |
AR Technical installations, industrial equipment and tools | 31 069.00 | 20 105.00 | 10 964.00 | 31 069.00 |
AT Other tangible assets | 251 576.00 | 197 183.00 | 54 393.00 | 251 576.00 |
BD Other fixed assets | 4 813.00 | | 4 813.00 | 4 813.00 |
BH Other financial assets | 872.00 | | 872.00 | 872.00 |
BJ TOTAL (I) | 316 578.00 | 217 288.00 | 99 289.00 | 316 578.00 |
BL Raw materials, supplies | 2 740.00 | | 2 740.00 | 2 740.00 |
BZ Other receivables | 7 647.00 | | 7 647.00 | 7 647.00 |
CD Marketable securities | 30 000.00 | | 30 000.00 | 30 000.00 |
CF Cash and cash equivalents | 73 241.00 | | 73 241.00 | 73 241.00 |
CH Prepaid expenses | 1 305.00 | | 1 305.00 | 1 305.00 |
CJ TOTAL (II) | 114 933.00 | | 114 933.00 | 114 933.00 |
CO Grand total (0 to V) | 431 511.00 | 217 288.00 | 214 223.00 | 431 511.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 117 891.00 | 110 382.00 | | 117 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 143.00 | 7 509.00 | | 5 143.00 |
DL TOTAL (I) | 131 503.00 | 126 361.00 | | 131 503.00 |
DU Loans and Debts from Credit Institutions (3) | 23 052.00 | 25 330.00 | | 23 052.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40.00 | 48.00 | | 40.00 |
DX Trade payables and related accounts | 7 766.00 | 7 702.00 | | 7 766.00 |
DY Tax and social security liabilities | 18 774.00 | 15 446.00 | | 18 774.00 |
EA Other liabilities | 33 088.00 | 32 481.00 | | 33 088.00 |
EC TOTAL (IV) | 82 719.00 | 81 006.00 | | 82 719.00 |
EE Grand total (I to V) | 214 223.00 | 207 367.00 | | 214 223.00 |
EG Accrued income and payables due within one year | 69 960.00 | 62 600.00 | | 69 960.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 201 419.00 | | 201 419.00 | 201 419.00 |
FJ Net sales | 201 419.00 | | 201 419.00 | 201 419.00 |
FO Operating subsidies | | | 3 260.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 239.00 | |
FR Total operating income (I) | | | 211 918.00 | |
FU Purchases of raw materials and other supplies | | | 61 819.00 | |
FV Inventory change (raw materials and supplies) | | | -1 081.00 | |
FW Other purchases and external expenses | | | 49 439.00 | |
FX Taxes, duties, and similar payments | | | 7 712.00 | |
FY Salaries and Wages | | | 57 293.00 | |
FZ Social Security Contributions | | | 14 181.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 993.00 | |
GE Other Expenses | | | 753.00 | |
GF Total Operating Expenses (II) | | | 208 109.00 | |
GG - OPERATING RESULT (I - II) | | | 3 809.00 | |
GL Other interest and similar income | | | 67.00 | |
GP Total financial income (V) | | | 67.00 | |
GR Interest and similar expenses | | | 366.00 | |
GU Total financial expenses (VI) | | | 366.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -299.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 510.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 495.00 | | | 495.00 |
HF Exceptional expenses on capital transactions | | 15.00 | | |
HH Total exceptional expenses (VIII) | 495.00 | 15.00 | | 495.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -495.00 | -15.00 | | -495.00 |
HK Income tax | -2 128.00 | -1 472.00 | | -2 128.00 |
HL TOTAL REVENUE (I + III + V + VII) | 211 985.00 | 210 698.00 | | 211 985.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 206 842.00 | 203 189.00 | | 206 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 143.00 | 7 509.00 | | 5 143.00 |
| |
| 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 | 306 518.00 | | 10 545.00 | 306 518.00 |
I3 DECREASES Total Financial Fixed Assets | | 485.00 | 5 684.00 | |
I4 DECREASES Grand Total | | 485.00 | 316 578.00 | |
IO DECREASES Total including other intangible assets | | | 28 249.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 282 645.00 | |
KD ACQUISITIONS Total including other intangible assets | 28 249.00 | | | 28 249.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 272 099.00 | | 10 545.00 | 272 099.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 170.00 | | | 6 170.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 199 295.00 | 17 993.00 | | 199 295.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 199 295.00 | 17 993.00 | | 199 295.00 |
| |
| 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 | 40.00 | 40.00 | | 40.00 |
8B Suppliers and Related Accounts | 7 766.00 | 7 766.00 | | 7 766.00 |
8C Staff and Related Accounts | 8 712.00 | 8 712.00 | | 8 712.00 |
8D Social Security and Other Social Organizations | 4 899.00 | 4 899.00 | | 4 899.00 |
UT Other financial assets | 872.00 | -1.00 | 872.00 | 872.00 |
VB VAT | 442.00 | 442.00 | | 442.00 |
VH Loans with a maturity of more than one year at origin | 23 052.00 | 10 293.00 | 12 759.00 | 23 052.00 |
VI Group and Associates | 33 088.00 | 33 088.00 | | 33 088.00 |
VJ Loans taken out during the year | 6 996.00 | | | 6 996.00 |
VK Loans repaid during the year | 9 273.00 | | | 9 273.00 |
VM Income taxes | 5 206.00 | 5 206.00 | | 5 206.00 |
VP Miscellaneous | 1 999.00 | 1 999.00 | | 1 999.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 162.00 | 5 162.00 | | 5 162.00 |
VS Prepaid expenses | 1 305.00 | 1 305.00 | | 1 305.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 824.00 | 8 952.00 | 872.00 | 9 824.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 719.00 | 69 960.00 | 12 759.00 | 82 719.00 |
