| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 852.00 | 5 768.00 | 7 084.00 | 12 852.00 |
BH Other financial assets | 55.00 | | 55.00 | 55.00 |
BJ TOTAL (I) | 12 907.00 | 5 768.00 | 7 139.00 | 12 907.00 |
BR Intermediate and finished products | 2 249 172.00 | 2 097 904.00 | 151 268.00 | 2 249 172.00 |
BX Customers and related accounts | 11 692.00 | | 11 692.00 | 11 692.00 |
BZ Other receivables | 7 975.00 | | 7 975.00 | 7 975.00 |
CD Marketable securities | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 11 305.00 | | 11 305.00 | 11 305.00 |
CH Prepaid expenses | 455.00 | | 455.00 | 455.00 |
CJ TOTAL (II) | 2 281 599.00 | 2 097 904.00 | 183 695.00 | 2 281 599.00 |
CO Grand total (0 to V) | 2 294 506.00 | 2 103 671.00 | 190 834.00 | 2 294 506.00 |
| |
| 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 |
DH Retained earnings | 18 912.00 | 174.00 | | 18 912.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 016.00 | 18 738.00 | | 1 016.00 |
DL TOTAL (I) | 27 550.00 | 26 534.00 | | 27 550.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94 197.00 | 103 197.00 | | 94 197.00 |
DX Trade payables and related accounts | 25 806.00 | 12 192.00 | | 25 806.00 |
DY Tax and social security liabilities | 601.00 | 459.00 | | 601.00 |
EA Other liabilities | 42 680.00 | 145 915.00 | | 42 680.00 |
EC TOTAL (IV) | 163 284.00 | 261 763.00 | | 163 284.00 |
EE Grand total (I to V) | 190 834.00 | 288 298.00 | | 190 834.00 |
EG Accrued income and payables due within one year | 69 087.00 | 158 566.00 | | 69 087.00 |
EK (including equity difference) | 1.00 | | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 81 119.00 | 1 700.00 | 82 819.00 | 81 119.00 |
FJ Net sales | 81 119.00 | 1 700.00 | 82 819.00 | 81 119.00 |
FM Inventory production | | | -26 338.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 057 284.00 | |
FQ Other income | | | 104 673.00 | |
FR Total operating income (I) | | | 2 218 438.00 | |
FW Other purchases and external expenses | | | 96 612.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 2 385.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 091.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 2 097 904.00 | |
GE Other Expenses | | | 19 431.00 | |
GF Total Operating Expenses (II) | | | 2 217 422.00 | |
GG - OPERATING RESULT (I - II) | | | 1 016.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 016.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A3 TOTAL ASSETS | 11 016.00 | 20 997.00 | | 11 016.00 |
A4 Equity method investments | 15 677.00 | 24 804.00 | | 15 677.00 |
HA Exceptional income from management transactions | | 1 481.00 | | |
HD Total exceptional income (VII) | | 1 481.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 481.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 218 438.00 | 2 168 590.00 | | 2 218 438.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 217 422.00 | 2 149 852.00 | | 2 217 422.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 016.00 | 18 738.00 | | 1 016.00 |
| |
| 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 | 12 907.00 | | | 12 907.00 |
I3 DECREASES Total Financial Fixed Assets | | | 55.00 | |
I4 DECREASES Grand Total | | | 12 907.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 852.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 852.00 | | | 12 852.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 55.00 | | | 55.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 2.00 | | | 2.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 677.00 | 1 091.00 | | 4 677.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 677.00 | 1 091.00 | | 4 677.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 2 057 284.00 | 2 097 904.00 | 2 057 285.00 | 2 057 284.00 |
7B Total provisions for depreciation | 2 057 284.00 | 2 097 904.00 | 2 057 285.00 | 2 057 284.00 |
7C Grand total | 2 057 284.00 | 2 097 904.00 | 2 057 285.00 | 2 057 284.00 |
UE of which provisions and reversals: - Operating | | 2 097 904.00 | 2 057 284.00 | |
| |
| 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 | 25 806.00 | 25 806.00 | | 25 806.00 |
8K Other liabilities (including liabilities related to repo transactions) | 42 680.00 | 42 680.00 | | 42 680.00 |
UT Other financial assets | 55.00 | | 55.00 | 55.00 |
UX Other trade receivables | 11 692.00 | 11 692.00 | | 11 692.00 |
VB VAT | 7 975.00 | 7 975.00 | | 7 975.00 |
VI Group and Associates | 94 197.00 | | 94 197.00 | 94 197.00 |
VS Prepaid expenses | 455.00 | 455.00 | | 455.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 177.00 | 20 122.00 | 55.00 | 20 177.00 |
VW VAT | 601.00 | 601.00 | | 601.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 163 284.00 | 69 087.00 | 94 197.00 | 163 284.00 |
| |
| 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 | | 406.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 081.00 | 14 856.00 | | 9 081.00 |
ST Other accounts | 12 959.00 | 10 806.00 | | 12 959.00 |
XQ Rental, rental and co-ownership charges | 21 293.00 | 16 513.00 | | 21 293.00 |
YT Subcontracting | 53 279.00 | 23 985.00 | | 53 279.00 |
YX Total of the account corresponding to line FX of table no. 2052 | | 406.00 | | |
YY Amount of VAT collected | 5 486.00 | 1 884.00 | | 5 486.00 |
YZ Total deductible VAT on goods and services | 6 900.00 | 4 953.00 | | 6 900.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 96 612.00 | 66 160.00 | | 96 612.00 |
