| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 250.00 | 941.00 | 309.00 | 1 250.00 |
AH Goodwill | 15 245.00 | | 15 245.00 | 15 245.00 |
AR Technical installations, industrial equipment and tools | 154 107.00 | 74 984.00 | 79 123.00 | 154 107.00 |
AT Other tangible assets | 1 054 721.00 | 378 356.00 | 676 365.00 | 1 054 721.00 |
BH Other financial assets | 51 049.00 | | 51 049.00 | 51 049.00 |
BJ TOTAL (I) | 1 276 372.00 | 454 281.00 | 822 091.00 | 1 276 372.00 |
BT Goods | 19 176.00 | | 19 176.00 | 19 176.00 |
BZ Other receivables | 170 115.00 | | 170 115.00 | 170 115.00 |
CF Cash and cash equivalents | 22 691.00 | | 22 691.00 | 22 691.00 |
CH Prepaid expenses | 2 285.00 | | 2 285.00 | 2 285.00 |
CJ TOTAL (II) | 214 267.00 | | 214 267.00 | 214 267.00 |
CO Grand total (0 to V) | 1 490 639.00 | 454 281.00 | 1 036 358.00 | 1 490 639.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 195.00 | 39 195.00 | | 39 195.00 |
DD Legal reserve (1) | 3 920.00 | 3 920.00 | | 3 920.00 |
DG Other reserves | 1 974.00 | 431.00 | | 1 974.00 |
DH Retained earnings | | -73 435.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 101.00 | 74 977.00 | | 5 101.00 |
DJ Investment subsidies | 6 244.00 | 12 488.00 | | 6 244.00 |
DL TOTAL (I) | 56 433.00 | 57 576.00 | | 56 433.00 |
DT Other Bond Issues | | 351.00 | | |
DU Loans and Debts from Credit Institutions (3) | 829 586.00 | 803 810.00 | | 829 586.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 22 132.00 | | |
DX Trade payables and related accounts | 56 438.00 | 84 088.00 | | 56 438.00 |
DY Tax and social security liabilities | 93 900.00 | 68 389.00 | | 93 900.00 |
DZ Fixed asset liabilities and related accounts | | 567.00 | | |
EC TOTAL (IV) | 979 925.00 | 979 337.00 | | 979 925.00 |
EE Grand total (I to V) | 1 036 358.00 | 1 036 913.00 | | 1 036 358.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 747 379.00 | | 747 379.00 | 747 379.00 |
FJ Net sales | 747 379.00 | | 747 379.00 | 747 379.00 |
FO Operating subsidies | | | 53 005.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 123 200.00 | |
FQ Other income | | | 771.00 | |
FR Total operating income (I) | | | 924 355.00 | |
FS Purchases of goods (including customs duties) | | | 171 874.00 | |
FT Inventory change (goods) | | | 6 960.00 | |
FW Other purchases and external expenses | | | 318 499.00 | |
FX Taxes, duties, and similar payments | | | 10 383.00 | |
FY Salaries and Wages | | | 200 284.00 | |
FZ Social Security Contributions | | | 48 827.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 157 823.00 | |
GE Other Expenses | | | 5 625.00 | |
GF Total Operating Expenses (II) | | | 920 275.00 | |
GG - OPERATING RESULT (I - II) | | | 4 080.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 215.00 | |
GP Total financial income (V) | | | 215.00 | |
GR Interest and similar expenses | | | 4 468.00 | |
GU Total financial expenses (VI) | | | 4 465.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -172.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 244.00 | 6 244.00 | | 6 244.00 |
HD Total exceptional income (VII) | 6 244.00 | 6 244.00 | | 6 244.00 |
HE Exceptional expenses on management operations | 971.00 | 136.00 | | 971.00 |
HH Total exceptional expenses (VIII) | 971.00 | 136.00 | | 971.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 273.00 | 6 108.00 | | 5 273.00 |
HL TOTAL REVENUE (I + III + V + VII) | 930 815.00 | 1 481 515.00 | | 930 815.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 925 714.00 | 1 406 538.00 | | 925 714.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 101.00 | 74 977.00 | | 5 101.00 |
| |
| 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 | 1 254 780.00 | 21 592.00 | | 1 254 780.00 |
I3 DECREASES Total Financial Fixed Assets | 51 049.00 | | | 51 049.00 |
I4 DECREASES Grand Total | 1 276 372.00 | | | 1 276 372.00 |
IO DECREASES Total including other intangible assets | 16 495.00 | | | 16 495.00 |
IY DECREASES Total Tangible Fixed Assets | 1 208 828.00 | | | 1 208 828.00 |
KD ACQUISITIONS Total including other intangible assets | 16 495.00 | | | 16 495.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 193 211.00 | 15 617.00 | | 1 193 211.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 45 074.00 | 5 975.00 | | 45 074.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 296 458.00 | 157 823.00 | | 296 458.00 |
PE DEPRECIATION Total including other intangible assets | 524.00 | 417.00 | | 524.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 295 934.00 | 157 406.00 | | 295 934.00 |
