| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 329.00 | 3 909.00 | 420.00 | 4 329.00 |
AH Goodwill | 5 000.00 | | 5 000.00 | 5 000.00 |
AR Technical installations, industrial equipment and tools | 78 869.00 | 34 304.00 | 44 564.00 | 78 869.00 |
AT Other tangible assets | 9 341.00 | 2 536.00 | 6 805.00 | 9 341.00 |
BH Other financial assets | 650.00 | | 650.00 | 650.00 |
BJ TOTAL (I) | 98 227.00 | 40 750.00 | 57 477.00 | 98 227.00 |
BL Raw materials, supplies | 4 114.00 | | 4 114.00 | 4 114.00 |
BX Customers and related accounts | 6 286.00 | | 6 286.00 | 6 286.00 |
BZ Other receivables | 755.00 | | 755.00 | 755.00 |
CF Cash and cash equivalents | 16 818.00 | | 16 818.00 | 16 818.00 |
CH Prepaid expenses | 496.00 | | 496.00 | 496.00 |
CJ TOTAL (II) | 28 471.00 | | 28 471.00 | 28 471.00 |
CO Grand total (0 to V) | 126 699.00 | 40 750.00 | 85 949.00 | 126 699.00 |
CS Evaluated investments - equity method | 37.00 | | 37.00 | 37.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -3 251.00 | -20 770.00 | | -3 251.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 380.00 | 17 518.00 | | 8 380.00 |
DL TOTAL (I) | 6 629.00 | -1 751.00 | | 6 629.00 |
DU Loans and Debts from Credit Institutions (3) | 60 150.00 | 74 179.00 | | 60 150.00 |
DV Miscellaneous Loans and Financial Debts (4) | 279.00 | 12 815.00 | | 279.00 |
DW Advances and down payments received on current orders | 271.00 | 139.00 | | 271.00 |
DX Trade payables and related accounts | 4 540.00 | 6 602.00 | | 4 540.00 |
DY Tax and social security liabilities | 13 540.00 | 6 638.00 | | 13 540.00 |
EA Other liabilities | 537.00 | 285.00 | | 537.00 |
EC TOTAL (IV) | 79 320.00 | 100 659.00 | | 79 320.00 |
EE Grand total (I to V) | 85 949.00 | 98 907.00 | | 85 949.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 143 670.00 | |
FJ Net sales | | | 143 670.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 143 674.00 | |
FU Purchases of raw materials and other supplies | | | 24 075.00 | |
FV Inventory change (raw materials and supplies) | | | -232.00 | |
FW Other purchases and external expenses | | | 30 064.00 | |
FX Taxes, duties, and similar payments | | | 1 456.00 | |
FY Salaries and Wages | | | 54 438.00 | |
FZ Social Security Contributions | | | 11 182.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 407.00 | |
GF Total Operating Expenses (II) | | | 134 390.00 | |
GG - OPERATING RESULT (I - II) | | | 9 284.00 | |
GL Other interest and similar income | | | 9.00 | |
GP Total financial income (V) | | | 9.00 | |
GR Interest and similar expenses | | | 769.00 | |
GU Total financial expenses (VI) | | | 769.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -760.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 524.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 143.00 | | | 143.00 |
HL TOTAL REVENUE (I + III + V + VII) | 143 683.00 | 137 557.00 | | 143 683.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 135 302.00 | 120 038.00 | | 135 302.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 381.00 | 17 519.00 | | 8 381.00 |
| |
| 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 | 98 228.00 | | | 98 228.00 |
I3 DECREASES Total Financial Fixed Assets | | | 688.00 | |
I4 DECREASES Grand Total | | | 98 228.00 | |
IO DECREASES Total including other intangible assets | | | 9 329.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 88 211.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 329.00 | | | 9 329.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 88 211.00 | | | 88 211.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 688.00 | | | 688.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 344.00 | 13 407.00 | | 27 344.00 |
PE DEPRECIATION Total including other intangible assets | 3 311.00 | 599.00 | | 3 311.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 033.00 | 12 808.00 | | 24 033.00 |
| |
| 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 | 4 541.00 | 4 541.00 | | 4 541.00 |
8C Staff and Related Accounts | 6 731.00 | 6 731.00 | | 6 731.00 |
8D Social Security and Other Social Organizations | 4 766.00 | 4 766.00 | | 4 766.00 |
8E Income Taxes | 143.00 | 143.00 | | 143.00 |
8K Other liabilities (including liabilities related to repo transactions) | 538.00 | 538.00 | | 538.00 |
UT Other financial assets | 650.00 | | 650.00 | 650.00 |
UX Other trade receivables | 6 286.00 | 6 286.00 | | 6 286.00 |
VB VAT | 476.00 | 476.00 | | 476.00 |
VH Loans with a maturity of more than one year at origin | 60 151.00 | 14 226.00 | 45 925.00 | 60 151.00 |
VI Group and Associates | 279.00 | 279.00 | | 279.00 |
VK Loans repaid during the year | 14 019.00 | | | 14 019.00 |
VQ Other Taxes, Duties, and Similar Debts | 356.00 | 356.00 | | 356.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 280.00 | 280.00 | | 280.00 |
VS Prepaid expenses | 496.00 | 496.00 | | 496.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 189.00 | 7 539.00 | 650.00 | 8 189.00 |
VW VAT | 1 544.00 | 1 544.00 | | 1 544.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 049.00 | 33 124.00 | 45 925.00 | 79 049.00 |
