| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 980.00 | 1 980.00 | | 1 980.00 |
AH Goodwill | 280 000.00 | | 280 000.00 | 280 000.00 |
AP Buildings | 37 320.00 | 36 011.00 | 1 309.00 | 37 320.00 |
AR Technical installations, industrial equipment and tools | 187 842.00 | 161 102.00 | 26 739.00 | 187 842.00 |
AT Other tangible assets | 47 806.00 | 47 383.00 | 423.00 | 47 806.00 |
BH Other financial assets | 4 480.00 | | 4 480.00 | 4 480.00 |
BJ TOTAL (I) | 559 427.00 | 246 476.00 | 312 952.00 | 559 427.00 |
BL Raw materials, supplies | 5 109.00 | | 5 109.00 | 5 109.00 |
BT Goods | 2 599.00 | | 2 599.00 | 2 599.00 |
BZ Other receivables | 16 517.00 | | 16 517.00 | 16 517.00 |
CF Cash and cash equivalents | 3 170.00 | | 3 170.00 | 3 170.00 |
CH Prepaid expenses | 3 390.00 | | 3 390.00 | 3 390.00 |
CJ TOTAL (II) | 30 785.00 | | 30 785.00 | 30 785.00 |
CO Grand total (0 to V) | 590 213.00 | 246 476.00 | 343 737.00 | 590 213.00 |
CP Shares due in less than one year | 4 480.00 | | | 4 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 245 525.00 | 233 864.00 | | 245 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -41 426.00 | 11 661.00 | | -41 426.00 |
DL TOTAL (I) | 226 099.00 | 267 525.00 | | 226 099.00 |
DU Loans and Debts from Credit Institutions (3) | 60 105.00 | 50.00 | | 60 105.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 628.00 | 8 295.00 | | 1 628.00 |
DX Trade payables and related accounts | 30 564.00 | 29 062.00 | | 30 564.00 |
DY Tax and social security liabilities | 25 340.00 | 36 757.00 | | 25 340.00 |
EC TOTAL (IV) | 117 637.00 | 74 164.00 | | 117 637.00 |
EE Grand total (I to V) | 343 737.00 | 341 689.00 | | 343 737.00 |
EG Accrued income and payables due within one year | 105 242.00 | 74 164.00 | | 105 242.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 35 892.00 | | | 35 892.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 989.00 | | 2 989.00 | 2 989.00 |
FG Production sold - services | 702 041.00 | | 702 041.00 | 702 041.00 |
FJ Net sales | 705 030.00 | | 705 030.00 | 705 030.00 |
FN Capitalized production | | | 7 430.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 390.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 713 854.00 | |
FS Purchases of goods (including customs duties) | | | 2 652.00 | |
FT Inventory change (goods) | | | -576.00 | |
FU Purchases of raw materials and other supplies | | | 226 093.00 | |
FV Inventory change (raw materials and supplies) | | | 1 585.00 | |
FW Other purchases and external expenses | | | 207 250.00 | |
FX Taxes, duties, and similar payments | | | 11 143.00 | |
FY Salaries and Wages | | | 234 009.00 | |
FZ Social Security Contributions | | | 61 319.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 376.00 | |
GE Other Expenses | | | 1 382.00 | |
GF Total Operating Expenses (II) | | | 752 232.00 | |
GG - OPERATING RESULT (I - II) | | | -38 378.00 | |
GL Other interest and similar income | | | 41.00 | |
GP Total financial income (V) | | | 41.00 | |
GR Interest and similar expenses | | | 3 058.00 | |
GU Total financial expenses (VI) | | | 3 058.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 017.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -41 395.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 390.00 | 2 326.00 | | 1 390.00 |
A2 TOTAL ASSETS | 21 238.00 | 22 971.00 | | 21 238.00 |
A4 Equity method investments | 1 356.00 | 1 213.00 | | 1 356.00 |
HA Exceptional income from management transactions | | 1 447.00 | | |
HD Total exceptional income (VII) | | 1 447.00 | | |
HE Exceptional expenses on management operations | 31.00 | | | 31.00 |
HH Total exceptional expenses (VIII) | 31.00 | | | 31.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -31.00 | 1 447.00 | | -31.00 |
HL TOTAL REVENUE (I + III + V + VII) | 713 895.00 | 804 580.00 | | 713 895.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 755 321.00 | 792 920.00 | | 755 321.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -41 426.00 | 11 661.00 | | -41 426.00 |
| |
| 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 | 535 819.00 | | 23 608.00 | 535 819.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 480.00 | |
I4 DECREASES Grand Total | | | 559 427.00 | |
IO DECREASES Total including other intangible assets | | | 281 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 272 967.00 | |
KD ACQUISITIONS Total including other intangible assets | 281 980.00 | | | 281 980.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 249 359.00 | | 23 608.00 | 249 359.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 480.00 | | | 4 480.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 239 100.00 | 7 376.00 | | 239 100.00 |
PE DEPRECIATION Total including other intangible assets | 1 980.00 | | | 1 980.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 237 120.00 | 7 376.00 | | 237 120.00 |
| |
| 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 | 30 564.00 | 30 564.00 | | 30 564.00 |
8C Staff and Related Accounts | 11 618.00 | 11 618.00 | | 11 618.00 |
8D Social Security and Other Social Organizations | 9 529.00 | 9 529.00 | | 9 529.00 |
UT Other financial assets | 4 480.00 | 4 480.00 | | 4 480.00 |
VB VAT | 238.00 | 238.00 | | 238.00 |
VG Loans with a maturity of up to one year at origin | 35 981.00 | 35 981.00 | | 35 981.00 |
VH Loans with a maturity of more than one year at origin | 24 124.00 | 11 728.00 | 12 396.00 | 24 124.00 |
VI Group and Associates | 1 628.00 | 1 628.00 | | 1 628.00 |
VJ Loans taken out during the year | 19 247.00 | | | 19 247.00 |
VK Loans repaid during the year | 523.00 | | | 523.00 |
VM Income taxes | 12 713.00 | 12 713.00 | | 12 713.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 686.00 | 2 686.00 | | 2 686.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 567.00 | 3 567.00 | | 3 567.00 |
VS Prepaid expenses | 3 390.00 | 3 390.00 | | 3 390.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 387.00 | 24 387.00 | | 24 387.00 |
VW VAT | 1 508.00 | 1 508.00 | | 1 508.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 117 638.00 | 105 242.00 | 12 396.00 | 117 638.00 |
| |
| 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 | 9 916.00 | 9 970.00 | | 9 916.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 647.00 | 13 399.00 | | 13 647.00 |
ST Other accounts | 78 868.00 | 88 223.00 | | 78 868.00 |
XQ Rental, rental and co-ownership charges | 113 935.00 | 113 314.00 | | 113 935.00 |
YT Subcontracting | 800.00 | 777.00 | | 800.00 |
YW Business tax | 1 227.00 | 1 107.00 | | 1 227.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 11 143.00 | 11 077.00 | | 11 143.00 |
YY Amount of VAT collected | 83 243.00 | 94 697.00 | | 83 243.00 |
YZ Total deductible VAT on goods and services | 56 798.00 | 57 317.00 | | 56 798.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 207 250.00 | 215 712.00 | | 207 250.00 |
