| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 147.00 | 3 147.00 | | 3 147.00 |
AH Goodwill | 30 490.00 | | 30 490.00 | 30 490.00 |
AR Technical installations, industrial equipment and tools | 158 674.00 | 137 261.00 | 21 413.00 | 158 674.00 |
AT Other tangible assets | 164 837.00 | 142 152.00 | 22 685.00 | 164 837.00 |
AX Advances and down payments | 5 833.00 | | 5 833.00 | 5 833.00 |
BD Other fixed assets | 53.00 | | 53.00 | 53.00 |
BH Other financial assets | 676.00 | | 676.00 | 676.00 |
BJ TOTAL (I) | 363 710.00 | 282 559.00 | 81 150.00 | 363 710.00 |
BT Goods | 47 557.00 | | 47 557.00 | 47 557.00 |
BX Customers and related accounts | 17 748.00 | 384.00 | 17 364.00 | 17 748.00 |
BZ Other receivables | 10 899.00 | | 10 899.00 | 10 899.00 |
CF Cash and cash equivalents | 115 608.00 | | 115 608.00 | 115 608.00 |
CH Prepaid expenses | 8 114.00 | | 8 114.00 | 8 114.00 |
CJ TOTAL (II) | 199 926.00 | 384.00 | 199 542.00 | 199 926.00 |
CO Grand total (0 to V) | 563 635.00 | 282 943.00 | 280 692.00 | 563 635.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 68 602.00 | 68 602.00 | | 68 602.00 |
DD Legal reserve (1) | 6 860.00 | 6 860.00 | | 6 860.00 |
DG Other reserves | 56 979.00 | 42 448.00 | | 56 979.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 426.00 | 14 530.00 | | 4 426.00 |
DL TOTAL (I) | 136 867.00 | 132 441.00 | | 136 867.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72 807.00 | 83 516.00 | | 72 807.00 |
DX Trade payables and related accounts | 28 503.00 | 36 290.00 | | 28 503.00 |
DY Tax and social security liabilities | 40 515.00 | 49 084.00 | | 40 515.00 |
EA Other liabilities | 2 000.00 | 2 503.00 | | 2 000.00 |
EC TOTAL (IV) | 143 825.00 | 171 393.00 | | 143 825.00 |
EE Grand total (I to V) | 280 692.00 | 303 834.00 | | 280 692.00 |
EG Accrued income and payables due within one year | 143 825.00 | 171 393.00 | | 143 825.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 190 696.00 | | 190 696.00 | 190 696.00 |
FD Production sold - goods | 220 199.00 | | 220 199.00 | 220 199.00 |
FG Production sold - services | 1 654.00 | | 1 654.00 | 1 654.00 |
FJ Net sales | 412 549.00 | | 412 549.00 | 412 549.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 937.00 | |
FQ Other income | | | 355.00 | |
FR Total operating income (I) | | | 413 840.00 | |
FS Purchases of goods (including customs duties) | | | 129 066.00 | |
FT Inventory change (goods) | | | 755.00 | |
FU Purchases of raw materials and other supplies | | | 19 422.00 | |
FW Other purchases and external expenses | | | 121 557.00 | |
FX Taxes, duties, and similar payments | | | 6 929.00 | |
FY Salaries and Wages | | | 81 408.00 | |
FZ Social Security Contributions | | | 30 023.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 658.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 384.00 | |
GE Other Expenses | | | 148.00 | |
GF Total Operating Expenses (II) | | | 409 351.00 | |
GG - OPERATING RESULT (I - II) | | | 4 490.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 491.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 437.00 | 437.00 | | 437.00 |
HK Income tax | 65.00 | 1 633.00 | | 65.00 |
HL TOTAL REVENUE (I + III + V + VII) | 413 842.00 | 452 160.00 | | 413 842.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 409 416.00 | 437 630.00 | | 409 416.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 426.00 | 14 530.00 | | 4 426.00 |
| |
| 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 | 349 087.00 | | 14 623.00 | 349 087.00 |
I3 DECREASES Total Financial Fixed Assets | | | 729.00 | |
I4 DECREASES Grand Total | | | 363 710.00 | |
IO DECREASES Total including other intangible assets | | | 33 637.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 329 344.00 | |
KD ACQUISITIONS Total including other intangible assets | 33 637.00 | | | 33 637.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 314 721.00 | | 14 623.00 | 314 721.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 729.00 | | | 729.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 262 901.00 | 19 658.00 | | 262 901.00 |
PE DEPRECIATION Total including other intangible assets | 3 147.00 | | | 3 147.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 259 754.00 | 19 658.00 | | 259 754.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 500.00 | | 500.00 | 500.00 |
6T Receivables | | 384.00 | | |
7B Total provisions for depreciation | 500.00 | 384.00 | 500.00 | 500.00 |
7C Grand total | 500.00 | 384.00 | 500.00 | 500.00 |
UE of which provisions and reversals: - Operating | | 384.00 | 500.00 | |
| |
| 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 | 28 503.00 | 28 503.00 | | 28 503.00 |
8C Staff and Related Accounts | 18 116.00 | 18 116.00 | | 18 116.00 |
8D Social Security and Other Social Organizations | 16 837.00 | 16 837.00 | | 16 837.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
UT Other financial assets | 676.00 | | 676.00 | 676.00 |
UX Other trade receivables | 16 827.00 | 16 827.00 | | 16 827.00 |
VA Doubtful or disputed receivables | 921.00 | 921.00 | | 921.00 |
VB VAT | 5 711.00 | 5 711.00 | | 5 711.00 |
VI Group and Associates | 72 807.00 | 72 807.00 | | 72 807.00 |
VM Income taxes | 5 188.00 | 5 188.00 | | 5 188.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 198.00 | 3 198.00 | | 3 198.00 |
VS Prepaid expenses | 8 114.00 | 8 114.00 | | 8 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 437.00 | 36 761.00 | 676.00 | 37 437.00 |
VW VAT | 2 363.00 | 2 363.00 | | 2 363.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 825.00 | 143 825.00 | | 143 825.00 |
