| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 784.00 | 1 784.00 | | 1 784.00 |
AH Goodwill | 6 098.00 | | 6 098.00 | 6 098.00 |
AR Technical installations, industrial equipment and tools | 10 540.00 | 10 155.00 | 384.00 | 10 540.00 |
AT Other tangible assets | 11 161.00 | 10 104.00 | 1 057.00 | 11 161.00 |
BB Receivables related to investments | | | | |
BH Other financial assets | 4 421.00 | | 4 421.00 | 4 421.00 |
BJ TOTAL (I) | 34 004.00 | 22 044.00 | 11 960.00 | 34 004.00 |
BL Raw materials, supplies | 20 365.00 | | 20 365.00 | 20 365.00 |
BX Customers and related accounts | 42 365.00 | 2 849.00 | 39 516.00 | 42 365.00 |
BZ Other receivables | 11 347.00 | | 11 347.00 | 11 347.00 |
CD Marketable securities | 99.00 | | 99.00 | 99.00 |
CF Cash and cash equivalents | 8 774.00 | | 8 774.00 | 8 774.00 |
CH Prepaid expenses | 341.00 | | 341.00 | 341.00 |
CJ TOTAL (II) | 83 290.00 | 2 849.00 | 80 442.00 | 83 290.00 |
CO Grand total (0 to V) | 117 294.00 | 24 892.00 | 92 402.00 | 117 294.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 225.00 | 76 225.00 | | 76 225.00 |
DD Legal reserve (1) | 305.00 | 305.00 | | 305.00 |
DH Retained earnings | -177 910.00 | -179 692.00 | | -177 910.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 290.00 | 1 782.00 | | 11 290.00 |
DL TOTAL (I) | -90 091.00 | -101 381.00 | | -90 091.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 720.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 131 790.00 | 123 890.00 | | 131 790.00 |
DX Trade payables and related accounts | 10 310.00 | 24 231.00 | | 10 310.00 |
DY Tax and social security liabilities | 40 119.00 | 48 331.00 | | 40 119.00 |
EA Other liabilities | 273.00 | 2 854.00 | | 273.00 |
EC TOTAL (IV) | 182 493.00 | 202 026.00 | | 182 493.00 |
EE Grand total (I to V) | 92 402.00 | 100 645.00 | | 92 402.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 273 725.00 | |
FJ Net sales | | | 273 725.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 2 301.00 | |
FR Total operating income (I) | | | 276 025.00 | |
FU Purchases of raw materials and other supplies | | | 76 171.00 | |
FV Inventory change (raw materials and supplies) | | | -235.00 | |
FW Other purchases and external expenses | | | 69 293.00 | |
FX Taxes, duties, and similar payments | | | 2 637.00 | |
FY Salaries and Wages | | | 87 478.00 | |
FZ Social Security Contributions | | | 18 458.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 170.00 | |
GE Other Expenses | | | 59.00 | |
GF Total Operating Expenses (II) | | | 256 030.00 | |
GG - OPERATING RESULT (I - II) | | | 19 995.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 736.00 | 1 573.00 | | 736.00 |
HH Total exceptional expenses (VIII) | 9 440.00 | 4 385.00 | | 9 440.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 704.00 | -2 812.00 | | -8 704.00 |
HL TOTAL REVENUE (I + III + V + VII) | 276 761.00 | 305 458.00 | | 276 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 265 470.00 | 303 676.00 | | 265 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 290.00 | 1 782.00 | | 11 290.00 |
| |
| 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 | 35 948.00 | | | 35 948.00 |
I3 DECREASES Total Financial Fixed Assets | | 99.00 | 4 421.00 | |
I4 DECREASES Grand Total | | 1 945.00 | 34 004.00 | |
IO DECREASES Total including other intangible assets | | | 7 882.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 846.00 | 21 701.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 882.00 | | | 7 882.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 547.00 | | | 23 547.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 520.00 | | | 4 520.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 574.00 | 1 316.00 | 1 846.00 | 22 574.00 |
PE DEPRECIATION Total including other intangible assets | 1 784.00 | | | 1 784.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 790.00 | 1 316.00 | 1 846.00 | 20 790.00 |
| |
| 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 | 10 310.00 | 10 310.00 | | 10 310.00 |
8K Other liabilities (including liabilities related to repo transactions) | 132 064.00 | 132 064.00 | | 132 064.00 |
UT Other financial assets | 4 421.00 | | 4 421.00 | 4 421.00 |
UX Other trade receivables | 42 365.00 | 42 365.00 | | 42 365.00 |
VP Miscellaneous | 11 346.00 | 11 346.00 | | 11 346.00 |
VQ Other Taxes, Duties, and Similar Debts | 40 119.00 | 40 119.00 | | 40 119.00 |
VS Prepaid expenses | 341.00 | 341.00 | | 341.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 473.00 | 54 052.00 | 4 421.00 | 58 473.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 182 493.00 | 182 493.00 | | 182 493.00 |
