| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 980.00 | 1 980.00 | | 1 980.00 |
AH Goodwill | 280 000.00 | | 280 000.00 | 280 000.00 |
AP Buildings | 37 320.00 | 36 311.00 | 1 009.00 | 37 320.00 |
AR Technical installations, industrial equipment and tools | 187 842.00 | 168 658.00 | 19 183.00 | 187 842.00 |
AT Other tangible assets | 47 806.00 | 47 806.00 | | 47 806.00 |
BH Other financial assets | 4 480.00 | | 4 480.00 | 4 480.00 |
BJ TOTAL (I) | 559 427.00 | 254 755.00 | 304 673.00 | 559 427.00 |
BL Raw materials, supplies | 5 903.00 | | 5 903.00 | 5 903.00 |
BT Goods | 1 095.00 | | 1 095.00 | 1 095.00 |
BZ Other receivables | 6 215.00 | | 6 215.00 | 6 215.00 |
CF Cash and cash equivalents | 1 773.00 | | 1 773.00 | 1 773.00 |
CH Prepaid expenses | 3 684.00 | | 3 684.00 | 3 684.00 |
CJ TOTAL (II) | 18 670.00 | | 18 670.00 | 18 670.00 |
CO Grand total (0 to V) | 578 097.00 | 254 755.00 | 323 343.00 | 578 097.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 204 099.00 | 245 525.00 | | 204 099.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 099.00 | -41 426.00 | | -19 099.00 |
DL TOTAL (I) | 207 000.00 | 226 099.00 | | 207 000.00 |
DU Loans and Debts from Credit Institutions (3) | 56 271.00 | 60 105.00 | | 56 271.00 |
DV Miscellaneous Loans and Financial Debts (4) | 705.00 | 1 628.00 | | 705.00 |
DX Trade payables and related accounts | 35 798.00 | 30 564.00 | | 35 798.00 |
DY Tax and social security liabilities | 23 569.00 | 25 340.00 | | 23 569.00 |
EC TOTAL (IV) | 116 343.00 | 117 637.00 | | 116 343.00 |
EE Grand total (I to V) | 323 343.00 | 343 737.00 | | 323 343.00 |
EG Accrued income and payables due within one year | 108 392.00 | 105 242.00 | | 108 392.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 39 956.00 | 35 892.00 | | 39 956.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 706.00 | | 2 706.00 | 2 706.00 |
FG Production sold - services | 685 504.00 | | 685 504.00 | 685 504.00 |
FJ Net sales | 688 210.00 | | 688 210.00 | 688 210.00 |
FN Capitalized production | | | 7 601.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 743.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 704 569.00 | |
FS Purchases of goods (including customs duties) | | | 768.00 | |
FT Inventory change (goods) | | | 1 504.00 | |
FU Purchases of raw materials and other supplies | | | 213 063.00 | |
FV Inventory change (raw materials and supplies) | | | -794.00 | |
FW Other purchases and external expenses | | | 199 993.00 | |
FX Taxes, duties, and similar payments | | | 8 953.00 | |
FY Salaries and Wages | | | 224 649.00 | |
FZ Social Security Contributions | | | 61 232.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 279.00 | |
GE Other Expenses | | | 1 434.00 | |
GF Total Operating Expenses (II) | | | 719 080.00 | |
GG - OPERATING RESULT (I - II) | | | -14 511.00 | |
GL Other interest and similar income | | | 78.00 | |
GP Total financial income (V) | | | 78.00 | |
GR Interest and similar expenses | | | 4 666.00 | |
GU Total financial expenses (VI) | | | 4 666.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 588.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 099.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 743.00 | 1 390.00 | | 8 743.00 |
A2 TOTAL ASSETS | 26 380.00 | 21 238.00 | | 26 380.00 |
A4 Equity method investments | 1 428.00 | 1 356.00 | | 1 428.00 |
HE Exceptional expenses on management operations | | 31.00 | | |
HH Total exceptional expenses (VIII) | | 31.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -31.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 704 647.00 | 713 895.00 | | 704 647.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 723 746.00 | 755 321.00 | | 723 746.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 099.00 | -41 426.00 | | -19 099.00 |
| |
| 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 | 559 427.00 | | | 559 427.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 480.00 | |
I4 DECREASES Grand Total | | | 559 427.00 | |
IO DECREASES Total including other intangible assets | | | 281 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 272 967.00 | |
KD ACQUISITIONS Total including other intangible assets | 281 980.00 | | | 281 980.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 272 967.00 | | | 272 967.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 480.00 | | | 4 480.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 246 476.00 | 8 279.00 | | 246 476.00 |
PE DEPRECIATION Total including other intangible assets | 1 980.00 | | | 1 980.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 244 496.00 | 8 279.00 | | 244 496.00 |
| |
| 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 | 35 798.00 | 35 798.00 | | 35 798.00 |
8C Staff and Related Accounts | 13 720.00 | 13 720.00 | | 13 720.00 |
8D Social Security and Other Social Organizations | 8 552.00 | 8 552.00 | | 8 552.00 |
UT Other financial assets | 4 480.00 | | 4 480.00 | 4 480.00 |
UZ Social Security, other social security organizations | 1 095.00 | 1 095.00 | | 1 095.00 |
VB VAT | 527.00 | 527.00 | | 527.00 |
VG Loans with a maturity of up to one year at origin | 40 100.00 | 40 100.00 | | 40 100.00 |
VH Loans with a maturity of more than one year at origin | 16 171.00 | 8 221.00 | 7 950.00 | 16 171.00 |
VI Group and Associates | 705.00 | 705.00 | | 705.00 |
VJ Loans taken out during the year | 5 400.00 | | | 5 400.00 |
VK Loans repaid during the year | 7 953.00 | | | 7 953.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 157.00 | 1 157.00 | | 1 157.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 593.00 | 4 593.00 | | 4 593.00 |
VS Prepaid expenses | 3 684.00 | 3 684.00 | | 3 684.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 380.00 | 9 900.00 | 4 480.00 | 14 380.00 |
VW VAT | 140.00 | 140.00 | | 140.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 343.00 | 108 392.00 | 7 950.00 | 116 343.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 7 666.00 | 9 916.00 | | 7 666.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 14 148.00 | 13 647.00 | | 14 148.00 |
ST Other accounts | 71 689.00 | 78 868.00 | | 71 689.00 |
XQ Rental, rental and co-ownership charges | 113 344.00 | 113 935.00 | | 113 344.00 |
YT Subcontracting | 812.00 | 800.00 | | 812.00 |
YW Business tax | 1 287.00 | 1 227.00 | | 1 287.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 953.00 | 11 143.00 | | 8 953.00 |
YY Amount of VAT collected | 81 547.00 | 83 243.00 | | 81 547.00 |
YZ Total deductible VAT on goods and services | 52 198.00 | 56 798.00 | | 52 198.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 199 993.00 | 207 250.00 | | 199 993.00 |
