| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 138 000.00 | | 138 000.00 | 138 000.00 |
AP Buildings | 52 695.00 | 27 802.00 | 24 892.00 | 52 695.00 |
AR Technical installations, industrial equipment and tools | 83 565.00 | 82 898.00 | 667.00 | 83 565.00 |
AT Other tangible assets | 79 012.00 | 77 993.00 | 1 019.00 | 79 012.00 |
BH Other financial assets | 1 600.00 | | 1 600.00 | 1 600.00 |
BJ TOTAL (I) | 355 087.00 | 188 694.00 | 166 393.00 | 355 087.00 |
BL Raw materials, supplies | 245.00 | | 245.00 | 245.00 |
BV Advances and down payments on orders | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 1 257.00 | | 1 257.00 | 1 257.00 |
CF Cash and cash equivalents | 14 999.00 | | 14 999.00 | 14 999.00 |
CJ TOTAL (II) | 17 002.00 | | 17 002.00 | 17 002.00 |
CO Grand total (0 to V) | 372 090.00 | 188 694.00 | 183 396.00 | 372 090.00 |
CU Other investments | 214.00 | | 214.00 | 214.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 1.00 | | 7 500.00 |
DC Revaluation differences | | 11.00 | | |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 94 543.00 | | | 94 543.00 |
DH Retained earnings | -10 286.00 | | | -10 286.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 265.00 | | | 15 265.00 |
DL TOTAL (I) | 107 772.00 | | | 107 772.00 |
DU Loans and Debts from Credit Institutions (3) | 20 000.00 | | | 20 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 706.00 | | | 34 706.00 |
DX Trade payables and related accounts | 7 106.00 | | | 7 106.00 |
DY Tax and social security liabilities | 12 204.00 | | | 12 204.00 |
EA Other liabilities | 1 606.00 | | | 1 606.00 |
EC TOTAL (IV) | 75 623.00 | | | 75 623.00 |
EE Grand total (I to V) | 183 396.00 | | | 183 396.00 |
EG Accrued income and payables due within one year | 55 623.00 | | | 55 623.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 124 895.00 | | 124 895.00 | 124 895.00 |
FJ Net sales | 124 895.00 | | 124 895.00 | 124 895.00 |
FO Operating subsidies | | | 16 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 715.00 | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 145 628.00 | |
FU Purchases of raw materials and other supplies | | | 37 444.00 | |
FV Inventory change (raw materials and supplies) | | | 2 597.00 | |
FW Other purchases and external expenses | | | 47 262.00 | |
FX Taxes, duties, and similar payments | | | 1 009.00 | |
FY Salaries and Wages | | | 36 974.00 | |
FZ Social Security Contributions | | | 6 673.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 378.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 135 348.00 | |
GG - OPERATING RESULT (I - II) | | | 10 280.00 | |
GR Interest and similar expenses | | | 22.00 | |
GU Total financial expenses (VI) | | | 22.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 257.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 715.00 | | | 4 715.00 |
HA Exceptional income from management transactions | 5 008.00 | | | 5 008.00 |
HD Total exceptional income (VII) | 5 008.00 | | | 5 008.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 008.00 | | | 5 008.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 636.00 | | | 150 636.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 135 371.00 | | | 135 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 265.00 | | | 15 265.00 |
| |
| 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 | 355 087.00 | | | 355 087.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 814.00 | |
I4 DECREASES Grand Total | | | 355 087.00 | |
IO DECREASES Total including other intangible assets | | | 138 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 215 273.00 | |
KD ACQUISITIONS Total including other intangible assets | 138 000.00 | | | 138 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 215 273.00 | | | 215 273.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 814.00 | | | 1 814.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 185 315.00 | 3 378.00 | | 185 315.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 185 315.00 | 3 378.00 | | 185 315.00 |
| |
| 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 | 7 106.00 | 7 106.00 | | 7 106.00 |
8C Staff and Related Accounts | 3 257.00 | 3 257.00 | | 3 257.00 |
8D Social Security and Other Social Organizations | 4 929.00 | 4 929.00 | | 4 929.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 606.00 | 1 606.00 | | 1 606.00 |
UT Other financial assets | 1 600.00 | | 1 600.00 | 1 600.00 |
VB VAT | 1 201.00 | 1 201.00 | | 1 201.00 |
VH Loans with a maturity of more than one year at origin | 20 000.00 | | | 20 000.00 |
VI Group and Associates | 34 706.00 | 34 706.00 | | 34 706.00 |
VK Loans repaid during the year | -20 000.00 | | | -20 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 881.00 | 881.00 | | 881.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 56.00 | 56.00 | | 56.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 857.00 | 1 257.00 | 1 600.00 | 2 857.00 |
VW VAT | 3 135.00 | 3 135.00 | | 3 135.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 623.00 | 55 623.00 | | 75 623.00 |
