| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 260.00 | 1 260.00 | | 1 260.00 |
AH Goodwill | 7 622.00 | | 7 622.00 | 7 622.00 |
AP Buildings | 107 982.00 | 103 840.00 | 4 142.00 | 107 982.00 |
AR Technical installations, industrial equipment and tools | 1 400.00 | 1 400.00 | | 1 400.00 |
AT Other tangible assets | 41 820.00 | 41 339.00 | 481.00 | 41 820.00 |
BH Other financial assets | 19 176.00 | | 19 176.00 | 19 176.00 |
BJ TOTAL (I) | 179 260.00 | 147 839.00 | 31 421.00 | 179 260.00 |
BT Goods | 285 597.00 | | 285 597.00 | 285 597.00 |
BZ Other receivables | 8 028.00 | | 8 028.00 | 8 028.00 |
CF Cash and cash equivalents | 87 144.00 | | 87 144.00 | 87 144.00 |
CH Prepaid expenses | 22 437.00 | | 22 437.00 | 22 437.00 |
CJ TOTAL (II) | 403 206.00 | | 403 206.00 | 403 206.00 |
CO Grand total (0 to V) | 582 465.00 | 147 839.00 | 434 627.00 | 582 465.00 |
CP Shares due in less than one year | 19 176.00 | | | 19 176.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 56 037.00 | 56 037.00 | | 56 037.00 |
DH Retained earnings | 169 361.00 | 173 739.00 | | 169 361.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 759.00 | -4 378.00 | | -1 759.00 |
DL TOTAL (I) | 232 438.00 | 234 198.00 | | 232 438.00 |
DV Miscellaneous Loans and Financial Debts (4) | 129 814.00 | 129 814.00 | | 129 814.00 |
DX Trade payables and related accounts | 60 118.00 | 63 689.00 | | 60 118.00 |
DY Tax and social security liabilities | 10 320.00 | 9 083.00 | | 10 320.00 |
EA Other liabilities | 1 936.00 | 2 089.00 | | 1 936.00 |
EC TOTAL (IV) | 202 188.00 | 204 675.00 | | 202 188.00 |
EE Grand total (I to V) | 434 627.00 | 438 873.00 | | 434 627.00 |
EG Accrued income and payables due within one year | 202 188.00 | 204 675.00 | | 202 188.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 359 619.00 | | 359 619.00 | 359 619.00 |
FJ Net sales | 359 619.00 | | 359 619.00 | 359 619.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 359 623.00 | |
FS Purchases of goods (including customs duties) | | | 215 859.00 | |
FT Inventory change (goods) | | | 2 000.00 | |
FU Purchases of raw materials and other supplies | | | 111.00 | |
FW Other purchases and external expenses | | | 111 566.00 | |
FX Taxes, duties, and similar payments | | | 5 414.00 | |
FY Salaries and Wages | | | 18 178.00 | |
FZ Social Security Contributions | | | 3 388.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 841.00 | |
GE Other Expenses | | | 26.00 | |
GF Total Operating Expenses (II) | | | 361 382.00 | |
GG - OPERATING RESULT (I - II) | | | -1 759.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 904.00 | 3 965.00 | | 1 904.00 |
HL TOTAL REVENUE (I + III + V + VII) | 359 623.00 | 367 092.00 | | 359 623.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 361 382.00 | 371 470.00 | | 361 382.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 759.00 | -4 378.00 | | -1 759.00 |
| |
| 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 | 179 792.00 | | 488.00 | 179 792.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 176.00 | |
I4 DECREASES Grand Total | | 1 020.00 | 179 260.00 | |
IO DECREASES Total including other intangible assets | | | 8 882.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 020.00 | 151 202.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 882.00 | | | 8 882.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 151 632.00 | | 590.00 | 151 632.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 278.00 | | -102.00 | 19 278.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 144 017.00 | 4 841.00 | 1 020.00 | 144 017.00 |
PE DEPRECIATION Total including other intangible assets | 1 260.00 | | | 1 260.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 142 757.00 | 4 841.00 | 1 020.00 | 142 757.00 |
| |
| 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 | 60 118.00 | 60 118.00 | | 60 118.00 |
8C Staff and Related Accounts | 1 680.00 | 1 680.00 | | 1 680.00 |
8D Social Security and Other Social Organizations | 1 262.00 | 1 262.00 | | 1 262.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 936.00 | 1 936.00 | | 1 936.00 |
UT Other financial assets | 19 176.00 | 19 176.00 | | 19 176.00 |
VB VAT | 6 024.00 | 6 024.00 | | 6 024.00 |
VI Group and Associates | 129 814.00 | 129 814.00 | | 129 814.00 |
VM Income taxes | 1 115.00 | 1 115.00 | | 1 115.00 |
VQ Other Taxes, Duties, and Similar Debts | 311.00 | 311.00 | | 311.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 889.00 | 889.00 | | 889.00 |
VS Prepaid expenses | 22 437.00 | 22 437.00 | | 22 437.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 641.00 | 49 641.00 | | 49 641.00 |
VW VAT | 7 066.00 | 7 066.00 | | 7 066.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 202 188.00 | 202 188.00 | | 202 188.00 |
