| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 280 429.00 | 280 429.00 | | 280 429.00 |
AP Buildings | 2 660 671.00 | 2 257 762.00 | 402 909.00 | 2 660 671.00 |
AR Technical installations, industrial equipment and tools | 689 450.00 | 666 932.00 | 22 518.00 | 689 450.00 |
AT Other tangible assets | 95 811.00 | 95 189.00 | 622.00 | 95 811.00 |
BD Other fixed assets | 13 584.00 | | 13 584.00 | 13 584.00 |
BH Other financial assets | 7 622.00 | | 7 622.00 | 7 622.00 |
BJ TOTAL (I) | 4 129 326.00 | 3 300 312.00 | 829 014.00 | 4 129 326.00 |
BN Goods in progress | 49 456.00 | | 49 456.00 | 49 456.00 |
BV Advances and down payments on orders | 15 608.00 | | 15 608.00 | 15 608.00 |
BX Customers and related accounts | 6 921.00 | | 6 921.00 | 6 921.00 |
BZ Other receivables | 454 503.00 | 27 479.00 | 427 024.00 | 454 503.00 |
CF Cash and cash equivalents | 554 863.00 | | 554 863.00 | 554 863.00 |
CH Prepaid expenses | 7 364.00 | | 7 364.00 | 7 364.00 |
CJ TOTAL (II) | 1 088 715.00 | 27 479.00 | 1 061 235.00 | 1 088 715.00 |
CO Grand total (0 to V) | 5 218 041.00 | 3 327 792.00 | 1 890 249.00 | 5 218 041.00 |
CS Evaluated investments - equity method | 381 758.00 | | 381 758.00 | 381 758.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 1 208 142.00 | 1 886 292.00 | | 1 208 142.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -46 803.00 | 135 308.00 | | -46 803.00 |
DJ Investment subsidies | 56 069.00 | 72 281.00 | | 56 069.00 |
DL TOTAL (I) | 1 382 408.00 | 2 258 880.00 | | 1 382 408.00 |
DU Loans and Debts from Credit Institutions (3) | | 25 791.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 341 041.00 | 299 898.00 | | 341 041.00 |
DX Trade payables and related accounts | 41 190.00 | 84 815.00 | | 41 190.00 |
DY Tax and social security liabilities | 125 610.00 | 175 460.00 | | 125 610.00 |
EC TOTAL (IV) | 507 841.00 | 585 963.00 | | 507 841.00 |
EE Grand total (I to V) | 1 890 249.00 | 2 844 844.00 | | 1 890 249.00 |
EG Accrued income and payables due within one year | 507 841.00 | 585 842.00 | | 507 841.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 2 589 587.00 | |
FG Production sold - services | | | 1 455.00 | |
FJ Net sales | | | 2 591 042.00 | |
FM Inventory production | | | -22 964.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | -319.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 567 760.00 | |
FU Purchases of raw materials and other supplies | | | 1 668 916.00 | |
FW Other purchases and external expenses | | | 419 344.00 | |
FX Taxes, duties, and similar payments | | | 8 286.00 | |
FY Salaries and Wages | | | 364 602.00 | |
FZ Social Security Contributions | | | 95 716.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 125 427.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 2 682 297.00 | |
GG - OPERATING RESULT (I - II) | | | -114 537.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 54 784.00 | |
GK Income from other securities and fixed asset receivables | | | 217.00 | |
GP Total financial income (V) | | | 55 001.00 | |
GR Interest and similar expenses | | | 3 648.00 | |
GU Total financial expenses (VI) | | | 3 648.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 353.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -63 184.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 168.00 | | | 168.00 |
HB Exceptional income from capital transactions | 24 611.00 | 20 711.00 | | 24 611.00 |
HD Total exceptional income (VII) | 24 779.00 | 20 711.00 | | 24 779.00 |
HE Exceptional expenses on management operations | 5 423.00 | 68 249.00 | | 5 423.00 |
HF Exceptional expenses on capital transactions | 2 974.00 | | | 2 974.00 |
HG Exceptional depreciation and provisions | | 15 608.00 | | |
HH Total exceptional expenses (VIII) | 8 398.00 | 83 857.00 | | 8 398.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 16 381.00 | -63 146.00 | | 16 381.00 |
HK Income tax | | 30 279.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 647 540.00 | 3 176 926.00 | | 2 647 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 694 343.00 | 3 041 618.00 | | 2 694 343.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -46 803.00 | 135 308.00 | | -46 803.00 |
HP References: Equipment leasing | 147 180.00 | 147 180.00 | | 147 180.00 |
| |
| 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 | 4 147 020.00 | | | 4 147 020.00 |
I3 DECREASES Total Financial Fixed Assets | | | 402 965.00 | |
I4 DECREASES Grand Total | | 17 693.00 | 4 129 326.00 | |
IY DECREASES Total Tangible Fixed Assets | | 17 693.00 | 3 726 362.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 744 055.00 | | | 3 744 055.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 402 965.00 | | | 402 965.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 170 017.00 | 125 427.00 | 14 719.00 | 3 170 017.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 170 017.00 | 125 427.00 | 14 719.00 | 3 170 017.00 |
| |
| 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 | 41 190.00 | 41 190.00 | | 41 190.00 |
8K Other liabilities (including liabilities related to repo transactions) | 341 041.00 | 341 041.00 | | 341 041.00 |
UT Other financial assets | 7 622.00 | | 7 622.00 | 7 622.00 |
UX Other trade receivables | 6 921.00 | 6 921.00 | | 6 921.00 |
VK Loans repaid during the year | 25 791.00 | | | 25 791.00 |
VP Miscellaneous | 454 503.00 | 454 503.00 | | 454 503.00 |
VQ Other Taxes, Duties, and Similar Debts | 125 610.00 | 125 610.00 | | 125 610.00 |
VS Prepaid expenses | 7 364.00 | 7 364.00 | | 7 364.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 476 410.00 | 468 788.00 | 7 622.00 | 476 410.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 507 841.00 | 507 841.00 | | 507 841.00 |
