| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 329.00 | 6 329.00 | | 6 329.00 |
AH Goodwill | 8 604.00 | | 8 604.00 | 8 604.00 |
AP Buildings | 66 641.00 | 29 263.00 | 37 378.00 | 66 641.00 |
AR Technical installations, industrial equipment and tools | 18 206.00 | 18 206.00 | | 18 206.00 |
AT Other tangible assets | 78 036.00 | 72 822.00 | 5 214.00 | 78 036.00 |
BD Other fixed assets | 114.00 | | 114.00 | 114.00 |
BH Other financial assets | 1 505.00 | | 1 505.00 | 1 505.00 |
BJ TOTAL (I) | 179 436.00 | 126 621.00 | 52 814.00 | 179 436.00 |
BP Services in progress | 3 540.00 | | 3 540.00 | 3 540.00 |
BV Advances and down payments on orders | 68.00 | | 68.00 | 68.00 |
BX Customers and related accounts | 65 237.00 | 8 423.00 | 56 814.00 | 65 237.00 |
BZ Other receivables | 37 057.00 | | 37 057.00 | 37 057.00 |
CF Cash and cash equivalents | 10 147.00 | | 10 147.00 | 10 147.00 |
CH Prepaid expenses | 7 094.00 | | 7 094.00 | 7 094.00 |
CJ TOTAL (II) | 123 141.00 | 8 423.00 | 114 718.00 | 123 141.00 |
CO Grand total (0 to V) | 302 576.00 | 135 044.00 | 167 533.00 | 302 576.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 200.00 | 35 200.00 | | 35 200.00 |
DD Legal reserve (1) | 3 520.00 | 3 520.00 | | 3 520.00 |
DG Other reserves | 18 151.00 | 11 684.00 | | 18 151.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 259.00 | 6 466.00 | | -10 259.00 |
DL TOTAL (I) | 46 612.00 | 56 871.00 | | 46 612.00 |
DU Loans and Debts from Credit Institutions (3) | 53 735.00 | 59 863.00 | | 53 735.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 102.00 | 3 563.00 | | 1 102.00 |
DX Trade payables and related accounts | 12 173.00 | 4 485.00 | | 12 173.00 |
DY Tax and social security liabilities | 47 545.00 | 43 670.00 | | 47 545.00 |
EA Other liabilities | 6 365.00 | 10 094.00 | | 6 365.00 |
EC TOTAL (IV) | 120 921.00 | 121 675.00 | | 120 921.00 |
EE Grand total (I to V) | 167 533.00 | 178 546.00 | | 167 533.00 |
EG Accrued income and payables due within one year | 78 538.00 | 72 696.00 | | 78 538.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 643.00 | 4 256.00 | | 4 643.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 384 417.00 | | 384 417.00 | 384 417.00 |
FJ Net sales | 384 417.00 | | 384 417.00 | 384 417.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 361.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 389 790.00 | |
FW Other purchases and external expenses | | | 156 110.00 | |
FX Taxes, duties, and similar payments | | | 7 665.00 | |
FY Salaries and Wages | | | 174 277.00 | |
FZ Social Security Contributions | | | 69 402.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 576.00 | |
GE Other Expenses | | | 36.00 | |
GF Total Operating Expenses (II) | | | 417 067.00 | |
GG - OPERATING RESULT (I - II) | | | -27 277.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 2 079.00 | |
GU Total financial expenses (VI) | | | 2 079.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 077.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 355.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 5 278.00 | | |
HA Exceptional income from management transactions | 19 096.00 | 3 785.00 | | 19 096.00 |
HD Total exceptional income (VII) | 19 096.00 | 3 785.00 | | 19 096.00 |
HE Exceptional expenses on management operations | | 5 011.00 | | |
HH Total exceptional expenses (VIII) | | 5 011.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 096.00 | -1 226.00 | | 19 096.00 |
HL TOTAL REVENUE (I + III + V + VII) | 408 888.00 | 417 836.00 | | 408 888.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 419 146.00 | 411 370.00 | | 419 146.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 259.00 | 6 466.00 | | -10 259.00 |
HP References: Equipment leasing | 10 862.00 | 10 862.00 | | 10 862.00 |
| |
| 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 | 179 436.00 | | | 179 436.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 619.00 | |
I4 DECREASES Grand Total | | | 179 436.00 | |
IO DECREASES Total including other intangible assets | | | 14 933.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 162 883.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 933.00 | | | 14 933.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 162 883.00 | | | 162 883.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 619.00 | | | 1 619.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 117 045.00 | 9 576.00 | | 117 045.00 |
PE DEPRECIATION Total including other intangible assets | 6 329.00 | | | 6 329.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 110 716.00 | 9 576.00 | | 110 716.00 |
| |
| 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 | 12 173.00 | 12 173.00 | | 12 173.00 |
8C Staff and Related Accounts | 14 083.00 | 14 083.00 | | 14 083.00 |
8D Social Security and Other Social Organizations | 17 367.00 | 17 367.00 | | 17 367.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 365.00 | 6 365.00 | | 6 365.00 |
UT Other financial assets | 1 505.00 | | 1 505.00 | 1 505.00 |
UX Other trade receivables | 55 163.00 | 55 163.00 | | 55 163.00 |
VA Doubtful or disputed receivables | 10 073.00 | | 10 073.00 | 10 073.00 |
VB VAT | 1 275.00 | 1 275.00 | | 1 275.00 |
VG Loans with a maturity of up to one year at origin | 4 643.00 | 4 643.00 | | 4 643.00 |
VH Loans with a maturity of more than one year at origin | 48 979.00 | 6 708.00 | 29 047.00 | 48 979.00 |
VI Group and Associates | 1 102.00 | 1 102.00 | | 1 102.00 |
VK Loans repaid during the year | 6 501.00 | | | 6 501.00 |
VM Income taxes | 9 744.00 | 9 744.00 | | 9 744.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 265.00 | 2 265.00 | | 2 265.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 038.00 | 26 038.00 | | 26 038.00 |
VS Prepaid expenses | 7 094.00 | 7 094.00 | | 7 094.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 892.00 | 99 314.00 | 11 578.00 | 110 892.00 |
VW VAT | 13 831.00 | 13 831.00 | | 13 831.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 809.00 | 78 538.00 | 29 047.00 | 120 809.00 |
