| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 328.00 | 2 328.00 | | 2 328.00 |
AP Buildings | 147 192.00 | 105 968.00 | 41 225.00 | 147 192.00 |
AR Technical installations, industrial equipment and tools | 176 947.00 | 150 411.00 | 26 536.00 | 176 947.00 |
AT Other tangible assets | 223 209.00 | 121 278.00 | 101 931.00 | 223 209.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BH Other financial assets | 21 750.00 | | 21 750.00 | 21 750.00 |
BJ TOTAL (I) | 571 526.00 | 379 985.00 | 191 541.00 | 571 526.00 |
BL Raw materials, supplies | | | | |
BT Goods | 13 050.00 | | 13 050.00 | 13 050.00 |
BX Customers and related accounts | 55 239.00 | | 55 239.00 | 55 239.00 |
BZ Other receivables | 5 764.00 | | 5 764.00 | 5 764.00 |
CF Cash and cash equivalents | 55 184.00 | | 55 184.00 | 55 184.00 |
CH Prepaid expenses | 800.00 | | 800.00 | 800.00 |
CJ TOTAL (II) | 130 037.00 | | 130 037.00 | 130 037.00 |
CO Grand total (0 to V) | 701 563.00 | 379 985.00 | 321 579.00 | 701 563.00 |
CP Shares due in less than one year | 21 750.00 | | | 21 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 3 678.00 | 3 678.00 | | 3 678.00 |
DH Retained earnings | 250 575.00 | 262 242.00 | | 250 575.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 137.00 | 10 226.00 | | 8 137.00 |
DL TOTAL (I) | 270 774.00 | 284 530.00 | | 270 774.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 397.00 | 60 477.00 | | 18 397.00 |
DX Trade payables and related accounts | 15 378.00 | 19 014.00 | | 15 378.00 |
DY Tax and social security liabilities | 17 029.00 | 21 391.00 | | 17 029.00 |
EC TOTAL (IV) | 50 805.00 | 100 882.00 | | 50 805.00 |
EE Grand total (I to V) | 321 579.00 | 385 412.00 | | 321 579.00 |
EG Accrued income and payables due within one year | 50 805.00 | 100 882.00 | | 50 805.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 69 697.00 | | 69 697.00 | 69 697.00 |
FG Production sold - services | 392 779.00 | | 392 779.00 | 392 779.00 |
FJ Net sales | 462 476.00 | | 462 476.00 | 462 476.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 701.00 | |
FQ Other income | | | 4 809.00 | |
FR Total operating income (I) | | | 470 985.00 | |
FS Purchases of goods (including customs duties) | | | 128 994.00 | |
FT Inventory change (goods) | | | 4 746.00 | |
FU Purchases of raw materials and other supplies | | | -307.00 | |
FV Inventory change (raw materials and supplies) | | | 3 050.00 | |
FW Other purchases and external expenses | | | 139 898.00 | |
FX Taxes, duties, and similar payments | | | 2 865.00 | |
FY Salaries and Wages | | | 138 372.00 | |
FZ Social Security Contributions | | | 32 382.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 715.00 | |
GF Total Operating Expenses (II) | | | 469 716.00 | |
GG - OPERATING RESULT (I - II) | | | 1 270.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 745.00 | |
GU Total financial expenses (VI) | | | 745.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -744.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 701.00 | | | 3 701.00 |
HA Exceptional income from management transactions | 3 039.00 | 5 796.00 | | 3 039.00 |
HB Exceptional income from capital transactions | | 4 362.00 | | |
HD Total exceptional income (VII) | 3 039.00 | 10 158.00 | | 3 039.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 039.00 | 10 158.00 | | 3 039.00 |
HK Income tax | -4 572.00 | -5 032.00 | | -4 572.00 |
HL TOTAL REVENUE (I + III + V + VII) | 474 026.00 | 479 696.00 | | 474 026.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 465 889.00 | 469 469.00 | | 465 889.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 137.00 | 10 226.00 | | 8 137.00 |
HQ References: Real Estate Leasing | 10 788.00 | 14 278.00 | | 10 788.00 |
| |
| 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 | 559 275.00 | | 12 251.00 | 559 275.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 850.00 | |
I4 DECREASES Grand Total | | | 571 526.00 | |
IO DECREASES Total including other intangible assets | | | 2 328.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 547 348.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 328.00 | | | 2 328.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 535 097.00 | | 12 251.00 | 535 097.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 850.00 | | | 21 850.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 360 270.00 | 19 715.00 | | 360 270.00 |
PE DEPRECIATION Total including other intangible assets | 2 328.00 | | | 2 328.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 357 942.00 | 19 715.00 | | 357 942.00 |
