| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 243 212.00 | 1 412 318.00 | 830 894.00 | 2 243 212.00 |
AR Technical installations, industrial equipment and tools | 282 373.00 | 118 044.00 | 164 330.00 | 282 373.00 |
BJ TOTAL (I) | 2 525 585.00 | 1 530 362.00 | 995 224.00 | 2 525 585.00 |
BT Goods | 55 925.00 | | 55 925.00 | 55 925.00 |
BX Customers and related accounts | 206 694.00 | | 206 694.00 | 206 694.00 |
BZ Other receivables | 103 755.00 | | 103 755.00 | 103 755.00 |
CF Cash and cash equivalents | 71 179.00 | | 71 179.00 | 71 179.00 |
CJ TOTAL (II) | 437 554.00 | | 437 554.00 | 437 554.00 |
CO Grand total (0 to V) | 2 963 140.00 | 1 530 362.00 | 1 432 778.00 | 2 963 140.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 375.00 | 375.00 | | 375.00 |
DH Retained earnings | 708 327.00 | 998 579.00 | | 708 327.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 008.00 | 209 748.00 | | 84 008.00 |
DL TOTAL (I) | 792 710.00 | 1 208 702.00 | | 792 710.00 |
DP Provisions for Risks | 179 629.00 | 173 773.00 | | 179 629.00 |
DR TOTAL (IV) | 179 629.00 | 173 773.00 | | 179 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | 435 108.00 | 196 445.00 | | 435 108.00 |
DX Trade payables and related accounts | 25 331.00 | 113 994.00 | | 25 331.00 |
DY Tax and social security liabilities | | 257.00 | | |
EC TOTAL (IV) | 460 439.00 | 310 696.00 | | 460 439.00 |
EE Grand total (I to V) | 1 432 778.00 | 1 693 171.00 | | 1 432 778.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 821 533.00 | | 821 533.00 | 821 533.00 |
FG Production sold - services | 41 200.00 | | 41 200.00 | 41 200.00 |
FJ Net sales | 862 733.00 | | 862 733.00 | 862 733.00 |
FR Total operating income (I) | | | 862 733.00 | |
FV Inventory change (raw materials and supplies) | | | -19 192.00 | |
FW Other purchases and external expenses | | | 601 840.00 | |
FX Taxes, duties, and similar payments | | | 81 359.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 106 318.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 770 324.00 | |
GG - OPERATING RESULT (I - II) | | | 92 409.00 | |
GQ Financial allocations to depreciation and provisions | | | 5 856.00 | |
GR Interest and similar expenses | | | 2 542.00 | |
GU Total financial expenses (VI) | | | 8 398.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 398.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 011.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 5 000.00 | | |
HD Total exceptional income (VII) | | 5 000.00 | | |
HE Exceptional expenses on management operations | 3.00 | | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3.00 | 5 000.00 | | -3.00 |
HL TOTAL REVENUE (I + III + V + VII) | 862 734.00 | 1 282 244.00 | | 862 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 778 726.00 | 1 072 495.00 | | 778 726.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 008.00 | 209 748.00 | | 84 008.00 |
| |
| 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 | 2 524 201.00 | | 1 384.00 | 2 524 201.00 |
I4 DECREASES Grand Total | | | 2 525 585.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 525 585.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 524 201.00 | | 1 384.00 | 2 524 201.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 424 044.00 | 106 318.00 | | 1 424 044.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 424 044.00 | 106 318.00 | | 1 424 044.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 173 773.00 | 5 856.00 | | 173 773.00 |
7C Grand total | 173 773.00 | 5 856.00 | | 173 773.00 |
UG - Financial | | 5 856.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 435 108.00 | 435 108.00 | | 435 108.00 |
8B Suppliers and Related Accounts | 25 331.00 | 25 331.00 | | 25 331.00 |
UX Other trade receivables | 206 694.00 | 206 694.00 | | 206 694.00 |
VB VAT | 93 227.00 | 93 227.00 | | 93 227.00 |
VP Miscellaneous | 6 585.00 | 6 585.00 | | 6 585.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 943.00 | 3 943.00 | | 3 943.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 310 450.00 | 310 450.00 | | 310 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 460 439.00 | 460 439.00 | | 460 439.00 |
