| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 96 548.00 | 43 664.00 | 52 884.00 | 96 548.00 |
AR Technical installations, industrial equipment and tools | 4 620.00 | 4 113.00 | 507.00 | 4 620.00 |
AT Other tangible assets | 38 051.00 | 18 742.00 | 19 309.00 | 38 051.00 |
BH Other financial assets | 3 360.00 | | 3 360.00 | 3 360.00 |
BJ TOTAL (I) | 142 578.00 | 66 520.00 | 76 059.00 | 142 578.00 |
BZ Other receivables | 28 638.00 | | 28 638.00 | 28 638.00 |
CF Cash and cash equivalents | 26 310.00 | | 26 310.00 | 26 310.00 |
CH Prepaid expenses | 4 265.00 | | 4 265.00 | 4 265.00 |
CJ TOTAL (II) | 59 213.00 | | 59 213.00 | 59 213.00 |
CO Grand total (0 to V) | 201 791.00 | 66 520.00 | 135 272.00 | 201 791.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 515 000.00 | 515 000.00 | | 515 000.00 |
DH Retained earnings | -524 375.00 | -545 597.00 | | -524 375.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 312.00 | 21 222.00 | | 29 312.00 |
DL TOTAL (I) | 19 937.00 | -9 375.00 | | 19 937.00 |
DU Loans and Debts from Credit Institutions (3) | 64 165.00 | 86 138.00 | | 64 165.00 |
DX Trade payables and related accounts | 34 272.00 | 38 882.00 | | 34 272.00 |
DY Tax and social security liabilities | 15 392.00 | 13 637.00 | | 15 392.00 |
EA Other liabilities | 1 506.00 | 1 181.00 | | 1 506.00 |
EC TOTAL (IV) | 115 335.00 | 139 838.00 | | 115 335.00 |
EE Grand total (I to V) | 135 272.00 | 130 464.00 | | 135 272.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 519 026.00 | | 519 026.00 | 519 026.00 |
FJ Net sales | 519 026.00 | | 519 026.00 | 519 026.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 301.00 | |
FR Total operating income (I) | | | 524 327.00 | |
FS Purchases of goods (including customs duties) | | | 318 060.00 | |
FU Purchases of raw materials and other supplies | | | 1 537.00 | |
FW Other purchases and external expenses | | | 76 360.00 | |
FX Taxes, duties, and similar payments | | | 2 416.00 | |
FY Salaries and Wages | | | 69 049.00 | |
FZ Social Security Contributions | | | 13 551.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 775.00 | |
GE Other Expenses | | | 427.00 | |
GF Total Operating Expenses (II) | | | 496 174.00 | |
GG - OPERATING RESULT (I - II) | | | 28 153.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GR Interest and similar expenses | | | 2 364.00 | |
GU Total financial expenses (VI) | | | 2 364.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 364.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 790.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 401.00 | 490.00 | | 401.00 |
HC Reversals of provisions and transfers of expenses | | 1.00 | | |
HD Total exceptional income (VII) | 401.00 | 490.00 | | 401.00 |
HE Exceptional expenses on management operations | 1 027.00 | 1 415.00 | | 1 027.00 |
HH Total exceptional expenses (VIII) | 1 027.00 | 1 415.00 | | 1 027.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -626.00 | -925.00 | | -626.00 |
HK Income tax | -4 149.00 | -4 680.00 | | -4 149.00 |
HL TOTAL REVENUE (I + III + V + VII) | 524 728.00 | 519 888.00 | | 524 728.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 495 416.00 | 498 665.00 | | 495 416.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 312.00 | 21 222.00 | | 29 312.00 |
| |
| 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 | 142 578.00 | | | 142 578.00 |
I3 DECREASES Total Financial Fixed Assets | 3 360.00 | | | 3 360.00 |
I4 DECREASES Grand Total | 142 578.00 | | | 142 578.00 |
IY DECREASES Total Tangible Fixed Assets | 139 219.00 | | | 139 219.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 139 219.00 | | | 139 219.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 360.00 | | | 3 360.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 745.00 | 14 775.00 | | 51 745.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 51 745.00 | 14 775.00 | | 51 745.00 |
| |
| 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 | 34 272.00 | 34 272.00 | | 34 272.00 |
8C Staff and Related Accounts | 6 907.00 | 6 907.00 | | 6 907.00 |
8D Social Security and Other Social Organizations | 3 193.00 | 3 193.00 | | 3 193.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 506.00 | 1 506.00 | | 1 506.00 |
UT Other financial assets | 3 360.00 | | 3 360.00 | 3 360.00 |
VB VAT | 1 228.00 | 1 228.00 | | 1 228.00 |
VC Group and associates | 18 829.00 | 18 829.00 | | 18 829.00 |
VH Loans with a maturity of more than one year at origin | 64 165.00 | 22 795.00 | 41 370.00 | 64 165.00 |
VK Loans repaid during the year | 21 915.00 | | | 21 915.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 319.00 | 1 319.00 | | 1 319.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 581.00 | 8 581.00 | | 8 581.00 |
VS Prepaid expenses | 4 265.00 | 4 265.00 | | 4 265.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 263.00 | 32 903.00 | 3 360.00 | 36 263.00 |
VW VAT | 3 974.00 | 3 974.00 | | 3 974.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 115 335.00 | 73 965.00 | 41 370.00 | 115 335.00 |
