| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 900.00 | 1 900.00 | | 1 900.00 |
AH Goodwill | 3 049.00 | | 3 049.00 | 3 049.00 |
AR Technical installations, industrial equipment and tools | 79 096.00 | 73 086.00 | 6 010.00 | 79 096.00 |
AT Other tangible assets | 73 755.00 | 72 144.00 | 1 611.00 | 73 755.00 |
BD Other fixed assets | 171.00 | | 171.00 | 171.00 |
BH Other financial assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 158 051.00 | 147 130.00 | 10 921.00 | 158 051.00 |
BL Raw materials, supplies | 3 599.00 | | 3 599.00 | 3 599.00 |
BZ Other receivables | 1 596.00 | | 1 596.00 | 1 596.00 |
CF Cash and cash equivalents | 8 318.00 | | 8 318.00 | 8 318.00 |
CH Prepaid expenses | 20.00 | | 20.00 | 20.00 |
CJ TOTAL (II) | 13 533.00 | | 13 533.00 | 13 533.00 |
CO Grand total (0 to V) | 171 584.00 | 147 130.00 | 24 454.00 | 171 584.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -23 878.00 | -21 453.00 | | -23 878.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 629.00 | -2 426.00 | | 7 629.00 |
DL TOTAL (I) | -7 865.00 | -15 494.00 | | -7 865.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 775.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 5 848.00 | 2 848.00 | | 5 848.00 |
DX Trade payables and related accounts | 12 715.00 | 9 096.00 | | 12 715.00 |
DY Tax and social security liabilities | 13 756.00 | 14 996.00 | | 13 756.00 |
EC TOTAL (IV) | 32 319.00 | 30 714.00 | | 32 319.00 |
EE Grand total (I to V) | 24 454.00 | 15 220.00 | | 24 454.00 |
EG Accrued income and payables due within one year | 32 319.00 | 30 714.00 | | 32 319.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 21 554.00 | | 21 554.00 | 21 554.00 |
FG Production sold - services | 129 349.00 | | 129 349.00 | 129 349.00 |
FJ Net sales | 150 903.00 | | 150 903.00 | 150 903.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 500.00 | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 151 420.00 | |
FU Purchases of raw materials and other supplies | | | 17 970.00 | |
FV Inventory change (raw materials and supplies) | | | -630.00 | |
FW Other purchases and external expenses | | | 28 979.00 | |
FX Taxes, duties, and similar payments | | | 1 734.00 | |
FY Salaries and Wages | | | 73 845.00 | |
FZ Social Security Contributions | | | 20 362.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 221.00 | |
GE Other Expenses | | | 310.00 | |
GF Total Operating Expenses (II) | | | 143 791.00 | |
GG - OPERATING RESULT (I - II) | | | 7 629.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 629.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 762.00 | | |
HD Total exceptional income (VII) | | 762.00 | | |
HF Exceptional expenses on capital transactions | | 66.00 | | |
HH Total exceptional expenses (VIII) | | 66.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 696.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 151 420.00 | 152 925.00 | | 151 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 791.00 | 155 350.00 | | 143 791.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 629.00 | -2 426.00 | | 7 629.00 |
| |
| 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 | 152 210.00 | | 5 841.00 | 152 210.00 |
I3 DECREASES Total Financial Fixed Assets | | | 251.00 | |
I4 DECREASES Grand Total | | | 158 051.00 | |
IO DECREASES Total including other intangible assets | | | 4 949.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 152 851.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 949.00 | | | 4 949.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 147 010.00 | | 5 841.00 | 147 010.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 251.00 | | | 251.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 145 909.00 | 1 221.00 | | 145 909.00 |
PE DEPRECIATION Total including other intangible assets | 1 900.00 | | | 1 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 144 009.00 | 1 221.00 | | 144 009.00 |
| |
| 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 | 12 715.00 | 12 715.00 | | 12 715.00 |
8C Staff and Related Accounts | 7 230.00 | 7 230.00 | | 7 230.00 |
8D Social Security and Other Social Organizations | 4 555.00 | 4 555.00 | | 4 555.00 |
UT Other financial assets | 80.00 | 80.00 | | 80.00 |
VB VAT | 895.00 | 895.00 | | 895.00 |
VI Group and Associates | 5 848.00 | 5 848.00 | | 5 848.00 |
VQ Other Taxes, Duties, and Similar Debts | 533.00 | 533.00 | | 533.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 700.00 | 700.00 | | 700.00 |
VS Prepaid expenses | 20.00 | 20.00 | | 20.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 696.00 | 1 696.00 | | 1 696.00 |
VW VAT | 1 437.00 | 1 437.00 | | 1 437.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 319.00 | 32 319.00 | | 32 319.00 |
