| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 203 451.00 | 161 451.00 | 42 000.00 | 203 451.00 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
AR Technical installations, industrial equipment and tools | 114 668.00 | 114 262.00 | 407.00 | 114 668.00 |
AT Other tangible assets | 692 301.00 | 683 895.00 | 8 406.00 | 692 301.00 |
BH Other financial assets | 17 409.00 | | 17 409.00 | 17 409.00 |
BJ TOTAL (I) | 1 037 829.00 | 959 607.00 | 78 222.00 | 1 037 829.00 |
BL Raw materials, supplies | 6 529.00 | | 6 529.00 | 6 529.00 |
BT Goods | 2 871.00 | | 2 871.00 | 2 871.00 |
BX Customers and related accounts | 2 898.00 | | 2 898.00 | 2 898.00 |
BZ Other receivables | 136 102.00 | | 136 102.00 | 136 102.00 |
CF Cash and cash equivalents | 49 223.00 | | 49 223.00 | 49 223.00 |
CH Prepaid expenses | 1 767.00 | | 1 767.00 | 1 767.00 |
CJ TOTAL (II) | 199 390.00 | | 199 390.00 | 199 390.00 |
CO Grand total (0 to V) | 1 237 220.00 | 959 607.00 | 277 612.00 | 1 237 220.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -193 322.00 | -237 538.00 | | -193 322.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 212.00 | 44 216.00 | | 29 212.00 |
DL TOTAL (I) | -163 109.00 | -192 322.00 | | -163 109.00 |
DU Loans and Debts from Credit Institutions (3) | 151.00 | 649.00 | | 151.00 |
DV Miscellaneous Loans and Financial Debts (4) | 282 544.00 | 305 298.00 | | 282 544.00 |
DX Trade payables and related accounts | 76 353.00 | 81 488.00 | | 76 353.00 |
DY Tax and social security liabilities | 81 673.00 | 69 968.00 | | 81 673.00 |
EC TOTAL (IV) | 440 721.00 | 457 403.00 | | 440 721.00 |
EE Grand total (I to V) | 277 612.00 | 265 081.00 | | 277 612.00 |
EG Accrued income and payables due within one year | 440 721.00 | 457 403.00 | | 440 721.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 133 655.00 | | 133 655.00 | 133 655.00 |
FD Production sold - goods | 753 945.00 | | 753 945.00 | 753 945.00 |
FG Production sold - services | -27 971.00 | | -27 971.00 | -27 971.00 |
FJ Net sales | 859 630.00 | | 859 630.00 | 859 630.00 |
FN Capitalized production | | | 4 456.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 759.00 | |
FR Total operating income (I) | | | 864 845.00 | |
FS Purchases of goods (including customs duties) | | | 51 221.00 | |
FT Inventory change (goods) | | | 608.00 | |
FU Purchases of raw materials and other supplies | | | 194 199.00 | |
FV Inventory change (raw materials and supplies) | | | -656.00 | |
FW Other purchases and external expenses | | | 208 612.00 | |
FX Taxes, duties, and similar payments | | | 10 084.00 | |
FY Salaries and Wages | | | 236 764.00 | |
FZ Social Security Contributions | | | 54 557.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 457.00 | |
GE Other Expenses | | | 74 660.00 | |
GF Total Operating Expenses (II) | | | 832 506.00 | |
GG - OPERATING RESULT (I - II) | | | 32 339.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 356.00 | |
GP Total financial income (V) | | | 1 356.00 | |
GR Interest and similar expenses | | | 3 943.00 | |
GU Total financial expenses (VI) | | | 3 943.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 587.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 752.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 67.00 | | |
A4 Equity method investments | 1 394.00 | 1 370.00 | | 1 394.00 |
HE Exceptional expenses on management operations | 540.00 | 4 228.00 | | 540.00 |
HH Total exceptional expenses (VIII) | 540.00 | 4 228.00 | | 540.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -540.00 | -4 228.00 | | -540.00 |
HL TOTAL REVENUE (I + III + V + VII) | 866 202.00 | 776 234.00 | | 866 202.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 836 989.00 | 732 017.00 | | 836 989.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 212.00 | 44 216.00 | | 29 212.00 |
| |
| 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 | 1 037 829.00 | | | 1 037 829.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 409.00 | |
I4 DECREASES Grand Total | | | 1 037 829.00 | |
IO DECREASES Total including other intangible assets | | | 213 451.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 806 970.00 | |
KD ACQUISITIONS Total including other intangible assets | 213 451.00 | | | 213 451.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 806 970.00 | | | 806 970.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 409.00 | | | 17 409.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 957 150.00 | 2 457.00 | | 957 150.00 |
PE DEPRECIATION Total including other intangible assets | 161 451.00 | | | 161 451.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 795 699.00 | 2 457.00 | | 795 699.00 |
