| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 89.00 | 89.00 | | 89.00 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
AR Technical installations, industrial equipment and tools | 9 504.00 | 9 182.00 | 321.00 | 9 504.00 |
AT Other tangible assets | 169 104.00 | 107 805.00 | 61 299.00 | 169 104.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 188 796.00 | 117 076.00 | 71 720.00 | 188 796.00 |
BL Raw materials, supplies | 766.00 | | 766.00 | 766.00 |
BZ Other receivables | 704.00 | | 704.00 | 704.00 |
CF Cash and cash equivalents | 562.00 | | 562.00 | 562.00 |
CH Prepaid expenses | 220.00 | | 220.00 | 220.00 |
CJ TOTAL (II) | 2 252.00 | | 2 252.00 | 2 252.00 |
CO Grand total (0 to V) | 191 048.00 | 117 076.00 | 73 971.00 | 191 048.00 |
CP Shares due in less than one year | 100.00 | | | 100.00 |
| |
| 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 |
DG Other reserves | 15 529.00 | 14 106.00 | | 15 529.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 995.00 | 1 423.00 | | -3 995.00 |
DL TOTAL (I) | 22 535.00 | 26 529.00 | | 22 535.00 |
DU Loans and Debts from Credit Institutions (3) | 23 440.00 | 41 529.00 | | 23 440.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 104.00 | 18 443.00 | | 24 104.00 |
DX Trade payables and related accounts | 3 854.00 | 6 488.00 | | 3 854.00 |
DY Tax and social security liabilities | 39.00 | 772.00 | | 39.00 |
EC TOTAL (IV) | 51 437.00 | 67 231.00 | | 51 437.00 |
EE Grand total (I to V) | 73 971.00 | 93 761.00 | | 73 971.00 |
EG Accrued income and payables due within one year | 46 684.00 | 43 833.00 | | 46 684.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 82 635.00 | |
FJ Net sales | | | 82 635.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 343.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 84 995.00 | |
FU Purchases of raw materials and other supplies | | | 23 284.00 | |
FV Inventory change (raw materials and supplies) | | | 2 608.00 | |
FW Other purchases and external expenses | | | 32 764.00 | |
FX Taxes, duties, and similar payments | | | 4 383.00 | |
FY Salaries and Wages | | | 12 028.00 | |
FZ Social Security Contributions | | | 4 128.00 | |
GB Operating Expenses - Provisions | | | 11 259.00 | |
GE Other Expenses | | | 514.00 | |
GF Total Operating Expenses (II) | | | 90 967.00 | |
GG - OPERATING RESULT (I - II) | | | -5 972.00 | |
GR Interest and similar expenses | | | 1 003.00 | |
GU Total financial expenses (VI) | | | 1 003.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 003.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 3 065.00 | | | 3 065.00 |
HH Total exceptional expenses (VIII) | 85.00 | 324.00 | | 85.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 980.00 | -324.00 | | 2 980.00 |
HK Income tax | | 77.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 88 060.00 | 152 678.00 | | 88 060.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 055.00 | 151 254.00 | | 92 055.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 995.00 | 1 423.00 | | -3 995.00 |
| |
| 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 | 205 745.00 | | 900.00 | 205 745.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | 17 849.00 | 188 796.00 | |
IO DECREASES Total including other intangible assets | | | 10 089.00 | |
IY DECREASES Total Tangible Fixed Assets | | 17 849.00 | 178 607.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 089.00 | | | 10 089.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 195 556.00 | | 900.00 | 195 556.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 123 667.00 | 11 259.00 | 17 849.00 | 123 667.00 |
PE DEPRECIATION Total including other intangible assets | 89.00 | | | 89.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 123 578.00 | 11 259.00 | 17 849.00 | 123 578.00 |
| |
| 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 | 3 854.00 | 3 854.00 | | 3 854.00 |
UT Other financial assets | 100.00 | 100.00 | | 100.00 |
VB VAT | 105.00 | 105.00 | | 105.00 |
VH Loans with a maturity of more than one year at origin | 23 440.00 | 18 688.00 | 4 753.00 | 23 440.00 |
VI Group and Associates | 24 104.00 | 24 104.00 | | 24 104.00 |
VK Loans repaid during the year | 18 071.00 | | | 18 071.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 598.00 | 598.00 | | 598.00 |
VS Prepaid expenses | 220.00 | 220.00 | | 220.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 024.00 | 1 024.00 | | 1 024.00 |
VW VAT | 39.00 | 39.00 | | 39.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 437.00 | 46 684.00 | 4 753.00 | 51 437.00 |
