| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
AR Technical installations, industrial equipment and tools | 66 947.00 | 65 230.00 | 1 717.00 | 66 947.00 |
AT Other tangible assets | 206 887.00 | 206 636.00 | 251.00 | 206 887.00 |
BH Other financial assets | 1 052.00 | | 1 052.00 | 1 052.00 |
BJ TOTAL (I) | 324 886.00 | 271 866.00 | 53 020.00 | 324 886.00 |
BL Raw materials, supplies | 6 252.00 | | 6 252.00 | 6 252.00 |
BX Customers and related accounts | 2 395.00 | | 2 395.00 | 2 395.00 |
BZ Other receivables | 22 067.00 | | 22 067.00 | 22 067.00 |
CF Cash and cash equivalents | 16 071.00 | | 16 071.00 | 16 071.00 |
CH Prepaid expenses | 1 292.00 | | 1 292.00 | 1 292.00 |
CJ TOTAL (II) | 48 078.00 | | 48 078.00 | 48 078.00 |
CO Grand total (0 to V) | 372 963.00 | 271 866.00 | 101 097.00 | 372 963.00 |
CP Shares due in less than one year | 1 052.00 | | | 1 052.00 |
CR Shares due in more than one year | 1.00 | | | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -404 956.00 | -384 806.00 | | -404 956.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 311.00 | -20 150.00 | | 15 311.00 |
DL TOTAL (I) | -387 645.00 | -402 956.00 | | -387 645.00 |
DV Miscellaneous Loans and Financial Debts (4) | 389 413.00 | 441 562.00 | | 389 413.00 |
DX Trade payables and related accounts | 65 544.00 | 41 499.00 | | 65 544.00 |
DY Tax and social security liabilities | 33 392.00 | 31 538.00 | | 33 392.00 |
EA Other liabilities | 394.00 | 1 223.00 | | 394.00 |
EC TOTAL (IV) | 488 742.00 | 515 821.00 | | 488 742.00 |
EE Grand total (I to V) | 101 097.00 | 112 865.00 | | 101 097.00 |
EG Accrued income and payables due within one year | 488 742.00 | 515 821.00 | | 488 742.00 |
EI Including equity loans | 389 413.00 | | | 389 413.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 536 031.00 | | 536 031.00 | 536 031.00 |
FJ Net sales | 536 031.00 | | 536 031.00 | 536 031.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 857.00 | |
FQ Other income | | | 1 021.00 | |
FR Total operating income (I) | | | 539 909.00 | |
FU Purchases of raw materials and other supplies | | | 175 095.00 | |
FV Inventory change (raw materials and supplies) | | | 386.00 | |
FW Other purchases and external expenses | | | 123 845.00 | |
FX Taxes, duties, and similar payments | | | 7 262.00 | |
FY Salaries and Wages | | | 145 655.00 | |
FZ Social Security Contributions | | | 29 704.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 758.00 | |
GE Other Expenses | | | 32 651.00 | |
GF Total Operating Expenses (II) | | | 518 355.00 | |
GG - OPERATING RESULT (I - II) | | | 21 553.00 | |
GR Interest and similar expenses | | | 5 530.00 | |
GU Total financial expenses (VI) | | | 5 530.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 530.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 023.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 88.00 | 137.00 | | 88.00 |
HB Exceptional income from capital transactions | | 688.00 | | |
HD Total exceptional income (VII) | 88.00 | 825.00 | | 88.00 |
HE Exceptional expenses on management operations | 800.00 | 6 640.00 | | 800.00 |
HF Exceptional expenses on capital transactions | | 688.00 | | |
HH Total exceptional expenses (VIII) | 800.00 | 7 328.00 | | 800.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -712.00 | -6 503.00 | | -712.00 |
HL TOTAL REVENUE (I + III + V + VII) | 539 996.00 | 513 032.00 | | 539 996.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 524 685.00 | 533 182.00 | | 524 685.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 311.00 | -20 150.00 | | 15 311.00 |
| |
| 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 | 321 886.00 | | 3 000.00 | 321 886.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 052.00 | |
I4 DECREASES Grand Total | | | 324 886.00 | |
IO DECREASES Total including other intangible assets | | | 50 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 273 833.00 | |
KD ACQUISITIONS Total including other intangible assets | 50 000.00 | | | 50 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 270 833.00 | | 3 000.00 | 270 833.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 052.00 | | | 1 052.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 268 108.00 | 3 758.00 | | 268 108.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 268 108.00 | 3 758.00 | | 268 108.00 |
| |
| 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 | 65 544.00 | 65 544.00 | | 65 544.00 |
8C Staff and Related Accounts | 19 056.00 | 19 056.00 | | 19 056.00 |
8D Social Security and Other Social Organizations | 8 307.00 | 8 307.00 | | 8 307.00 |
8K Other liabilities (including liabilities related to repo transactions) | 394.00 | 394.00 | | 394.00 |
UT Other financial assets | 1 052.00 | 1 052.00 | | 1 052.00 |
UX Other trade receivables | 2 395.00 | 2 395.00 | | 2 395.00 |
VB VAT | 7 896.00 | 7 896.00 | | 7 896.00 |
VI Group and Associates | 389 413.00 | 389 413.00 | | 389 413.00 |
VJ Loans taken out during the year | 62 021.00 | | | 62 021.00 |
VK Loans repaid during the year | 62 021.00 | | | 62 021.00 |
VM Income taxes | 8 750.00 | 8 750.00 | | 8 750.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 029.00 | 6 029.00 | | 6 029.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 421.00 | 5 421.00 | | 5 421.00 |
VS Prepaid expenses | 1 292.00 | 1 292.00 | | 1 292.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 806.00 | 26 806.00 | | 26 806.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 488 742.00 | 488 742.00 | | 488 742.00 |
