| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 800.00 | 275.00 | 525.00 | 800.00 |
AR Technical installations, industrial equipment and tools | 36 313.00 | 36 018.00 | 295.00 | 36 313.00 |
AT Other tangible assets | 52 711.00 | 47 178.00 | 5 533.00 | 52 711.00 |
BH Other financial assets | 5 740.00 | | 5 740.00 | 5 740.00 |
BJ TOTAL (I) | 95 564.00 | 83 471.00 | 12 093.00 | 95 564.00 |
BL Raw materials, supplies | 14 152.00 | | 14 152.00 | 14 152.00 |
BZ Other receivables | 3 087.00 | | 3 087.00 | 3 087.00 |
CF Cash and cash equivalents | 1 552.00 | | 1 552.00 | 1 552.00 |
CH Prepaid expenses | 527.00 | | 527.00 | 527.00 |
CJ TOTAL (II) | 19 318.00 | | 19 318.00 | 19 318.00 |
CO Grand total (0 to V) | 114 882.00 | 83 471.00 | 31 411.00 | 114 882.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -3 686.00 | -4 063.00 | | -3 686.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 355.00 | 377.00 | | 355.00 |
DL TOTAL (I) | 7 669.00 | 7 314.00 | | 7 669.00 |
DU Loans and Debts from Credit Institutions (3) | 4 019.00 | 7 494.00 | | 4 019.00 |
DV Miscellaneous Loans and Financial Debts (4) | 315.00 | 511.00 | | 315.00 |
DX Trade payables and related accounts | 8 130.00 | 9 536.00 | | 8 130.00 |
DY Tax and social security liabilities | 10 510.00 | 6 895.00 | | 10 510.00 |
EA Other liabilities | 767.00 | 584.00 | | 767.00 |
EC TOTAL (IV) | 23 742.00 | 25 020.00 | | 23 742.00 |
EE Grand total (I to V) | 31 411.00 | 32 334.00 | | 31 411.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 146 503.00 | |
FJ Net sales | | | 146 503.00 | |
FQ Other income | | | 3 800.00 | |
FR Total operating income (I) | | | 150 303.00 | |
FS Purchases of goods (including customs duties) | | | 64 243.00 | |
FU Purchases of raw materials and other supplies | | | 21.00 | |
FV Inventory change (raw materials and supplies) | | | -2 200.00 | |
FW Other purchases and external expenses | | | 54 105.00 | |
FX Taxes, duties, and similar payments | | | 715.00 | |
FY Salaries and Wages | | | 30 935.00 | |
FZ Social Security Contributions | | | 12 987.00 | |
GB Operating Expenses - Provisions | | | 1 968.00 | |
GE Other Expenses | | | 632.00 | |
GF Total Operating Expenses (II) | | | 163 404.00 | |
GG - OPERATING RESULT (I - II) | | | -13 102.00 | |
GU Total financial expenses (VI) | | | 406.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -406.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 14 145.00 | 10 897.00 | | 14 145.00 |
HH Total exceptional expenses (VIII) | 281.00 | 452.00 | | 281.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 13 864.00 | 10 445.00 | | 13 864.00 |
HL TOTAL REVENUE (I + III + V + VII) | 164 448.00 | 172 048.00 | | 164 448.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 093.00 | 171 671.00 | | 164 093.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 355.00 | 377.00 | | 355.00 |
| |
| 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 | 95 564.00 | | | 95 564.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 740.00 | |
I4 DECREASES Grand Total | | | 95 564.00 | |
IO DECREASES Total including other intangible assets | | | 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 89 024.00 | |
KD ACQUISITIONS Total including other intangible assets | 800.00 | | | 800.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 89 024.00 | | | 89 024.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 740.00 | | | 5 740.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 81 503.00 | 1 968.00 | | 81 503.00 |
PE DEPRECIATION Total including other intangible assets | 8.00 | 267.00 | | 8.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 81 495.00 | 1 701.00 | | 81 495.00 |
| |
| 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 | 8 130.00 | 8 130.00 | | 8 130.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 082.00 | 1 082.00 | | 1 082.00 |
UT Other financial assets | 5 740.00 | | 5 740.00 | 5 740.00 |
VG Loans with a maturity of up to one year at origin | 4 019.00 | 4 019.00 | | 4 019.00 |
VK Loans repaid during the year | 2 193.00 | | | 2 193.00 |
VP Miscellaneous | 3 087.00 | 3 087.00 | | 3 087.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 510.00 | 10 510.00 | | 10 510.00 |
VS Prepaid expenses | 527.00 | 527.00 | | 527.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 354.00 | 3 614.00 | 5 740.00 | 9 354.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 742.00 | 23 742.00 | | 23 742.00 |
