| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 735.00 | 311.00 | 1 424.00 | 1 735.00 |
AP Buildings | 239 972.00 | 52 233.00 | 187 739.00 | 239 972.00 |
AR Technical installations, industrial equipment and tools | 300 468.00 | 129 760.00 | 170 708.00 | 300 468.00 |
AT Other tangible assets | 9 931.00 | 2 024.00 | 7 907.00 | 9 931.00 |
BJ TOTAL (I) | 552 106.00 | 184 328.00 | 367 778.00 | 552 106.00 |
BL Raw materials, supplies | 7 233.00 | | 7 233.00 | 7 233.00 |
BT Goods | 2 379.00 | | 2 379.00 | 2 379.00 |
BX Customers and related accounts | 5 980.00 | | 5 980.00 | 5 980.00 |
BZ Other receivables | 4 394.00 | | 4 394.00 | 4 394.00 |
CF Cash and cash equivalents | 71 484.00 | | 71 484.00 | 71 484.00 |
CJ TOTAL (II) | 91 469.00 | | 91 469.00 | 91 469.00 |
CO Grand total (0 to V) | 643 575.00 | 184 328.00 | 459 247.00 | 643 575.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -36 268.00 | -31 125.00 | | -36 268.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 350.00 | -5 143.00 | | 18 350.00 |
DL TOTAL (I) | -16 919.00 | -35 268.00 | | -16 919.00 |
DU Loans and Debts from Credit Institutions (3) | 375 126.00 | 438 037.00 | | 375 126.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 412.00 | 58 412.00 | | 70 412.00 |
DX Trade payables and related accounts | 8 108.00 | 2 865.00 | | 8 108.00 |
DY Tax and social security liabilities | 22 520.00 | 29 126.00 | | 22 520.00 |
EC TOTAL (IV) | 476 166.00 | 528 440.00 | | 476 166.00 |
EE Grand total (I to V) | 459 247.00 | 493 172.00 | | 459 247.00 |
EG Accrued income and payables due within one year | 164 914.00 | 153 314.00 | | 164 914.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 234 757.00 | | 234 757.00 | 234 757.00 |
FJ Net sales | 234 757.00 | | 234 757.00 | 234 757.00 |
FO Operating subsidies | | | 3 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 907.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 240 672.00 | |
FT Inventory change (goods) | | | -1 714.00 | |
FU Purchases of raw materials and other supplies | | | 10 510.00 | |
FV Inventory change (raw materials and supplies) | | | 1 315.00 | |
FW Other purchases and external expenses | | | 32 462.00 | |
FX Taxes, duties, and similar payments | | | 6 101.00 | |
FY Salaries and Wages | | | 72 487.00 | |
FZ Social Security Contributions | | | 18 670.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 84 848.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 224 686.00 | |
GG - OPERATING RESULT (I - II) | | | 15 986.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 7 017.00 | |
GU Total financial expenses (VI) | | | 7 017.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 017.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 968.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 907.00 | | | 2 907.00 |
HA Exceptional income from management transactions | 9 401.00 | | | 9 401.00 |
HD Total exceptional income (VII) | 9 401.00 | | | 9 401.00 |
HE Exceptional expenses on management operations | 20.00 | | | 20.00 |
HH Total exceptional expenses (VIII) | 20.00 | | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 381.00 | | | 9 381.00 |
HL TOTAL REVENUE (I + III + V + VII) | 250 073.00 | 206 783.00 | | 250 073.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 231 723.00 | 211 926.00 | | 231 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 350.00 | -5 143.00 | | 18 350.00 |
| |
| 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 | 547 454.00 | | 4 652.00 | 547 454.00 |
I4 DECREASES Grand Total | | | 552 106.00 | |
IO DECREASES Total including other intangible assets | | | 1 735.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 550 371.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 1 735.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 547 454.00 | | 2 917.00 | 547 454.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 99 480.00 | 84 848.00 | | 99 480.00 |
PE DEPRECIATION Total including other intangible assets | | 311.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 99 480.00 | 84 537.00 | | 99 480.00 |
| |
| 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 | 8 108.00 | 8 108.00 | | 8 108.00 |
8C Staff and Related Accounts | 7 382.00 | 7 382.00 | | 7 382.00 |
8D Social Security and Other Social Organizations | 7 711.00 | 7 711.00 | | 7 711.00 |
UX Other trade receivables | 5 980.00 | 5 980.00 | | 5 980.00 |
VB VAT | 285.00 | 285.00 | | 285.00 |
VH Loans with a maturity of more than one year at origin | 375 126.00 | 63 874.00 | 265 424.00 | 375 126.00 |
VI Group and Associates | 70 412.00 | 70 412.00 | | 70 412.00 |
VK Loans repaid during the year | 62 911.00 | | | 62 911.00 |
VM Income taxes | 4 065.00 | 4 065.00 | | 4 065.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 633.00 | 1 633.00 | | 1 633.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 44.00 | 44.00 | | 44.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 373.00 | 10 373.00 | | 10 373.00 |
VW VAT | 5 794.00 | 5 794.00 | | 5 794.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 476 166.00 | 164 914.00 | 265 424.00 | 476 166.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 6 101.00 | 3 986.00 | | 6 101.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 385.00 | 4 827.00 | | 4 385.00 |
ST Other accounts | 18 353.00 | 15 917.00 | | 18 353.00 |
YT Subcontracting | 9 725.00 | 10 229.00 | | 9 725.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 101.00 | 3 986.00 | | 6 101.00 |
YY Amount of VAT collected | 49 020.00 | 37 582.00 | | 49 020.00 |
YZ Total deductible VAT on goods and services | 1 950.00 | 3 129.00 | | 1 950.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 32 462.00 | 30 973.00 | | 32 462.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
