| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 65 519.00 | 63 215.00 | 2 303.00 | 65 519.00 |
AT Other tangible assets | 52 878.00 | 39 125.00 | 13 752.00 | 52 878.00 |
BB Receivables related to investments | 15.00 | | 15.00 | 15.00 |
BD Other fixed assets | 19 000.00 | | 19 000.00 | 19 000.00 |
BH Other financial assets | 1 719.00 | | 1 719.00 | 1 719.00 |
BJ TOTAL (I) | 141 132.00 | 102 341.00 | 38 791.00 | 141 132.00 |
BL Raw materials, supplies | 3 300.00 | | 3 300.00 | 3 300.00 |
BX Customers and related accounts | 20 779.00 | | 20 779.00 | 20 779.00 |
BZ Other receivables | 25 528.00 | | 25 528.00 | 25 528.00 |
CF Cash and cash equivalents | 24 070.00 | | 24 070.00 | 24 070.00 |
CJ TOTAL (II) | 73 677.00 | | 73 677.00 | 73 677.00 |
CO Grand total (0 to V) | 214 810.00 | 102 341.00 | 112 469.00 | 214 810.00 |
CU Other investments | 2 000.00 | | 2 000.00 | 2 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 520.00 | 13 520.00 | | 13 520.00 |
DD Legal reserve (1) | 1 352.00 | 1 352.00 | | 1 352.00 |
DG Other reserves | 7 353.00 | 7 353.00 | | 7 353.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 168.00 | 19 012.00 | | 33 168.00 |
DL TOTAL (I) | 55 394.00 | 41 237.00 | | 55 394.00 |
DU Loans and Debts from Credit Institutions (3) | 6 480.00 | 10 136.00 | | 6 480.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 996.00 | 20 993.00 | | 20 996.00 |
DX Trade payables and related accounts | 25 953.00 | 23 729.00 | | 25 953.00 |
DY Tax and social security liabilities | 3 644.00 | 4 593.00 | | 3 644.00 |
EC TOTAL (IV) | 57 075.00 | 59 451.00 | | 57 075.00 |
EE Grand total (I to V) | 112 469.00 | 100 689.00 | | 112 469.00 |
EI Including equity loans | 20 996.00 | | | 20 996.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | 322 907.00 | 322 907.00 | |
FJ Net sales | | 322 907.00 | 322 907.00 | |
FO Operating subsidies | | | 2 548.00 | |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 325 479.00 | |
FU Purchases of raw materials and other supplies | | | 144 265.00 | |
FV Inventory change (raw materials and supplies) | | | -100.00 | |
FW Other purchases and external expenses | | | 80 984.00 | |
FX Taxes, duties, and similar payments | | | 917.00 | |
FY Salaries and Wages | | | 52 712.00 | |
FZ Social Security Contributions | | | 6 331.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 856.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 291 969.00 | |
GG - OPERATING RESULT (I - II) | | | 33 509.00 | |
GK Income from other securities and fixed asset receivables | | | 206.00 | |
GP Total financial income (V) | | | 206.00 | |
GR Interest and similar expenses | | | 547.00 | |
GU Total financial expenses (VI) | | | 547.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -341.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 5 000.00 | | | 5 000.00 |
HD Total exceptional income (VII) | 5 000.00 | | | 5 000.00 |
HF Exceptional expenses on capital transactions | 5 000.00 | | | 5 000.00 |
HH Total exceptional expenses (VIII) | 5 000.00 | | | 5 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 330 685.00 | 293 842.00 | | 330 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 297 517.00 | 274 830.00 | | 297 517.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 168.00 | 19 012.00 | | 33 168.00 |
| |
| 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 | 129 259.00 | | 16 874.00 | 129 259.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 000.00 | 22 735.00 | |
I4 DECREASES Grand Total | | 5 000.00 | 141 133.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 118 398.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 111 731.00 | | 6 667.00 | 111 731.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 528.00 | | 10 207.00 | 17 528.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 95 485.00 | 6 857.00 | | 95 485.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 95 485.00 | 6 857.00 | | 95 485.00 |
| |
| 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 | 25 953.00 | 25 953.00 | | 25 953.00 |
8C Staff and Related Accounts | 1 615.00 | 1 615.00 | | 1 615.00 |
8D Social Security and Other Social Organizations | 949.00 | 949.00 | | 949.00 |
UL Receivables related to investments | 15.00 | 15.00 | | 15.00 |
UT Other financial assets | 1 720.00 | 1 720.00 | | 1 720.00 |
UX Other trade receivables | 20 779.00 | 20 779.00 | | 20 779.00 |
VB VAT | 4 181.00 | 4 181.00 | | 4 181.00 |
VG Loans with a maturity of up to one year at origin | 3.00 | 3.00 | | 3.00 |
VH Loans with a maturity of more than one year at origin | 6 477.00 | 3 225.00 | 3 252.00 | 6 477.00 |
VI Group and Associates | 20 997.00 | 20 997.00 | | 20 997.00 |
VK Loans repaid during the year | 3 654.00 | | | 3 654.00 |
VQ Other Taxes, Duties, and Similar Debts | 18.00 | 18.00 | | 18.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 348.00 | 21 348.00 | | 21 348.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 043.00 | 48 043.00 | | 48 043.00 |
VW VAT | 1 063.00 | 1 063.00 | | 1 063.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 075.00 | 53 823.00 | 3 252.00 | 57 075.00 |
