| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 45 824.00 | 29 597.00 | 16 227.00 | 45 824.00 |
AT Other tangible assets | 39 313.00 | 24 413.00 | 14 901.00 | 39 313.00 |
BH Other financial assets | 1 184.00 | | 1 184.00 | 1 184.00 |
BJ TOTAL (I) | 86 321.00 | 54 010.00 | 32 312.00 | 86 321.00 |
BL Raw materials, supplies | 2 000.00 | | 2 000.00 | 2 000.00 |
BZ Other receivables | 9 607.00 | | 9 607.00 | 9 607.00 |
CF Cash and cash equivalents | 5 517.00 | | 5 517.00 | 5 517.00 |
CH Prepaid expenses | 1 027.00 | | 1 027.00 | 1 027.00 |
CJ TOTAL (II) | 18 151.00 | | 18 151.00 | 18 151.00 |
CO Grand total (0 to V) | 104 472.00 | 54 010.00 | 50 462.00 | 104 472.00 |
CP Shares due in less than one year | 1 184.00 | | | 1 184.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -12 550.00 | -4 503.00 | | -12 550.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 007.00 | -8 047.00 | | -12 007.00 |
DL TOTAL (I) | -14 556.00 | -2 550.00 | | -14 556.00 |
DP Provisions for Risks | 1 292.00 | 1 292.00 | | 1 292.00 |
DR TOTAL (IV) | 1 292.00 | 1 292.00 | | 1 292.00 |
DU Loans and Debts from Credit Institutions (3) | 104.00 | 101.00 | | 104.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 147.00 | 47 422.00 | | 41 147.00 |
DX Trade payables and related accounts | 8 964.00 | 13 642.00 | | 8 964.00 |
DY Tax and social security liabilities | 10 061.00 | 15 160.00 | | 10 061.00 |
EA Other liabilities | 3 452.00 | 4 832.00 | | 3 452.00 |
EC TOTAL (IV) | 63 727.00 | 81 157.00 | | 63 727.00 |
EE Grand total (I to V) | 50 462.00 | 79 899.00 | | 50 462.00 |
EG Accrued income and payables due within one year | 63 727.00 | 81 157.00 | | 63 727.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 104.00 | 101.00 | | 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 302 045.00 | | 302 045.00 | 302 045.00 |
FJ Net sales | 302 045.00 | | 302 045.00 | 302 045.00 |
FO Operating subsidies | | | 542.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 174.00 | |
FQ Other income | | | 31.00 | |
FR Total operating income (I) | | | 306 791.00 | |
FU Purchases of raw materials and other supplies | | | 98 608.00 | |
FV Inventory change (raw materials and supplies) | | | -500.00 | |
FW Other purchases and external expenses | | | 70 986.00 | |
FX Taxes, duties, and similar payments | | | 6 596.00 | |
FY Salaries and Wages | | | 112 983.00 | |
FZ Social Security Contributions | | | 22 175.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 460.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 65.00 | |
GF Total Operating Expenses (II) | | | 319 374.00 | |
GG - OPERATING RESULT (I - II) | | | -12 582.00 | |
GR Interest and similar expenses | | | 393.00 | |
GU Total financial expenses (VI) | | | 393.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -393.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 174.00 | 6 295.00 | | 4 174.00 |
A2 TOTAL ASSETS | 10 823.00 | 12 870.00 | | 10 823.00 |
HA Exceptional income from management transactions | 1 825.00 | 1 806.00 | | 1 825.00 |
HB Exceptional income from capital transactions | | 1 958.00 | | |
HD Total exceptional income (VII) | 1 825.00 | 3 764.00 | | 1 825.00 |
HE Exceptional expenses on management operations | 857.00 | 2 182.00 | | 857.00 |
HF Exceptional expenses on capital transactions | | 2 277.00 | | |
HH Total exceptional expenses (VIII) | 857.00 | 4 459.00 | | 857.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 968.00 | -695.00 | | 968.00 |
HL TOTAL REVENUE (I + III + V + VII) | 308 616.00 | 325 706.00 | | 308 616.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 320 623.00 | 333 753.00 | | 320 623.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 007.00 | -8 047.00 | | -12 007.00 |
| |
| 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 | 83 453.00 | | 2 868.00 | 83 453.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 184.00 | |
I4 DECREASES Grand Total | | | 86 321.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 85 137.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 82 269.00 | | 2 868.00 | 82 269.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 184.00 | | | 1 184.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 550.00 | 8 460.00 | | 45 550.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 550.00 | 8 460.00 | | 45 550.00 |
| |
| 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 | 8 964.00 | 8 964.00 | | 8 964.00 |
8C Staff and Related Accounts | 5 988.00 | 5 988.00 | | 5 988.00 |
8D Social Security and Other Social Organizations | 2 555.00 | 2 555.00 | | 2 555.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 452.00 | 3 452.00 | | 3 452.00 |
UT Other financial assets | 1 184.00 | 1 184.00 | | 1 184.00 |
VB VAT | 538.00 | 538.00 | | 538.00 |
VG Loans with a maturity of up to one year at origin | 104.00 | 104.00 | | 104.00 |
VI Group and Associates | 41 147.00 | 41 147.00 | | 41 147.00 |
VM Income taxes | 4 522.00 | 4 522.00 | | 4 522.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 547.00 | 4 547.00 | | 4 547.00 |
VS Prepaid expenses | 1 027.00 | 1 027.00 | | 1 027.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 818.00 | 11 818.00 | | 11 818.00 |
VW VAT | 1 518.00 | 1 518.00 | | 1 518.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 727.00 | 63 727.00 | | 63 727.00 |
| |
| 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 | 5 079.00 | 4 263.00 | | 5 079.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 599.00 | 7 449.00 | | 6 599.00 |
ST Other accounts | 26 801.00 | 26 764.00 | | 26 801.00 |
XQ Rental, rental and co-ownership charges | 37 586.00 | 32 051.00 | | 37 586.00 |
YW Business tax | 1 517.00 | 1 501.00 | | 1 517.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 596.00 | 5 764.00 | | 6 596.00 |
YY Amount of VAT collected | 32 711.00 | 33 893.00 | | 32 711.00 |
YZ Total deductible VAT on goods and services | 14 058.00 | 14 811.00 | | 14 058.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 70 986.00 | 66 264.00 | | 70 986.00 |
