| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 528.00 | 528.00 | | 528.00 |
AR Technical installations, industrial equipment and tools | 36 042.00 | 30 674.00 | 5 368.00 | 36 042.00 |
AT Other tangible assets | 23 393.00 | 13 552.00 | 9 841.00 | 23 393.00 |
BD Other fixed assets | 48.00 | | 48.00 | 48.00 |
BH Other financial assets | 98.00 | | 98.00 | 98.00 |
BJ TOTAL (I) | 60 110.00 | 44 754.00 | 15 356.00 | 60 110.00 |
BX Customers and related accounts | 1 641.00 | | 1 641.00 | 1 641.00 |
BZ Other receivables | 4 707.00 | | 4 707.00 | 4 707.00 |
CD Marketable securities | 5 000.00 | | 5 000.00 | 5 000.00 |
CF Cash and cash equivalents | 24 735.00 | | 24 735.00 | 24 735.00 |
CJ TOTAL (II) | 36 083.00 | | 36 083.00 | 36 083.00 |
CO Grand total (0 to V) | 96 193.00 | 44 754.00 | 51 439.00 | 96 193.00 |
CP Shares due in less than one year | 95.00 | | | 95.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 3 249.00 | 2 879.00 | | 3 249.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 095.00 | 370.00 | | 5 095.00 |
DL TOTAL (I) | 9 343.00 | 4 249.00 | | 9 343.00 |
DU Loans and Debts from Credit Institutions (3) | 4 524.00 | 6 199.00 | | 4 524.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 031.00 | 30 977.00 | | 28 031.00 |
DW Advances and down payments received on current orders | | 684.00 | | |
DX Trade payables and related accounts | 7 273.00 | 8 031.00 | | 7 273.00 |
DY Tax and social security liabilities | 2 267.00 | 2 385.00 | | 2 267.00 |
EC TOTAL (IV) | 42 095.00 | 48 276.00 | | 42 095.00 |
EE Grand total (I to V) | 51 439.00 | 52 525.00 | | 51 439.00 |
EG Accrued income and payables due within one year | 42 095.00 | 47 592.00 | | 42 095.00 |
EI Including equity loans | 28 031.00 | | | 28 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 53 990.00 | | 53 990.00 | 53 990.00 |
FJ Net sales | 53 990.00 | | 53 990.00 | 53 990.00 |
FO Operating subsidies | | | 8 625.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 62 620.00 | |
FU Purchases of raw materials and other supplies | | | 1 749.00 | |
FW Other purchases and external expenses | | | 44 257.00 | |
FX Taxes, duties, and similar payments | | | 784.00 | |
FY Salaries and Wages | | | 5 953.00 | |
FZ Social Security Contributions | | | 440.00 | |
GB Operating Expenses - Provisions | | | 4 374.00 | |
GE Other Expenses | | | 178.00 | |
GF Total Operating Expenses (II) | | | 57 735.00 | |
GG - OPERATING RESULT (I - II) | | | 4 885.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 62.00 | |
GP Total financial income (V) | | | 62.00 | |
GR Interest and similar expenses | | | 104.00 | |
GU Total financial expenses (VI) | | | 104.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -41.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 251.00 | | | 251.00 |
HD Total exceptional income (VII) | 251.00 | | | 251.00 |
HE Exceptional expenses on management operations | | 150.00 | | |
HH Total exceptional expenses (VIII) | | 150.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 251.00 | -150.00 | | 251.00 |
HK Income tax | | 65.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 62 934.00 | 69 909.00 | | 62 934.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 839.00 | 69 539.00 | | 57 839.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 095.00 | 370.00 | | 5 095.00 |
| |
| 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 | 53 780.00 | | 6 330.00 | 53 780.00 |
I3 DECREASES Total Financial Fixed Assets | | | 146.00 | |
I4 DECREASES Grand Total | | | 60 110.00 | |
IO DECREASES Total including other intangible assets | | | 528.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 59 436.00 | |
KD ACQUISITIONS Total including other intangible assets | 525.00 | | | 525.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 154.00 | | 6 282.00 | 53 154.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 98.00 | | 48.00 | 98.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 380.00 | 4 374.00 | | 40 380.00 |
PE DEPRECIATION Total including other intangible assets | 528.00 | | | 528.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 852.00 | 4 374.00 | | 39 852.00 |
| |
| 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 | 7 273.00 | 7 273.00 | | 7 273.00 |
8C Staff and Related Accounts | 928.00 | 928.00 | | 928.00 |
8D Social Security and Other Social Organizations | 466.00 | 466.00 | | 466.00 |
UT Other financial assets | 98.00 | 98.00 | | 98.00 |
UX Other trade receivables | 1 641.00 | 1 641.00 | | 1 641.00 |
VB VAT | 4 614.00 | 4 614.00 | | 4 614.00 |
VH Loans with a maturity of more than one year at origin | 4 524.00 | 4 524.00 | | 4 524.00 |
VI Group and Associates | 28 031.00 | 28 031.00 | | 28 031.00 |
VJ Loans taken out during the year | 1 674.00 | | | 1 674.00 |
VN Other taxes, similar payments | 92.00 | 92.00 | | 92.00 |
VQ Other Taxes, Duties, and Similar Debts | 874.00 | 874.00 | | 874.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 445.00 | 6 445.00 | | 6 445.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 095.00 | 42 095.00 | | 42 095.00 |
