| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 88 501.00 | | 88 501.00 | 88 501.00 |
AJ Other Intangible Assets | 30 024.00 | 30 024.00 | | 30 024.00 |
AN Land | 341 405.00 | | 341 405.00 | 341 405.00 |
AP Buildings | 8 186 633.00 | 5 861 415.00 | 2 325 217.00 | 8 186 633.00 |
AR Technical installations, industrial equipment and tools | 965 989.00 | 856 319.00 | 109 669.00 | 965 989.00 |
AT Other tangible assets | 455 585.00 | 394 213.00 | 61 372.00 | 455 585.00 |
BH Other financial assets | 75.00 | | 75.00 | 75.00 |
BJ TOTAL (I) | 10 068 211.00 | 7 141 972.00 | 2 926 240.00 | 10 068 211.00 |
BL Raw materials, supplies | 35 903.00 | | 35 903.00 | 35 903.00 |
BX Customers and related accounts | 34 505.00 | | 34 505.00 | 34 505.00 |
BZ Other receivables | 70 964.00 | | 70 964.00 | 70 964.00 |
CF Cash and cash equivalents | 936 401.00 | | 936 401.00 | 936 401.00 |
CH Prepaid expenses | 4 475.00 | | 4 475.00 | 4 475.00 |
CJ TOTAL (II) | 1 082 248.00 | | 1 082 248.00 | 1 082 248.00 |
CO Grand total (0 to V) | 11 150 459.00 | 7 141 972.00 | 4 008 487.00 | 11 150 459.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 320 000.00 | 320 000.00 | | 320 000.00 |
DB Share, merger, contribution premiums, etc. | 2 760 000.00 | 2 760 000.00 | | 2 760 000.00 |
DH Retained earnings | 691 243.00 | 924 834.00 | | 691 243.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -169 045.00 | 166 409.00 | | -169 045.00 |
DL TOTAL (I) | 3 602 197.00 | 4 171 243.00 | | 3 602 197.00 |
DU Loans and Debts from Credit Institutions (3) | 1 061.00 | 635.00 | | 1 061.00 |
DW Advances and down payments received on current orders | 14 088.00 | 13 950.00 | | 14 088.00 |
DX Trade payables and related accounts | 129 497.00 | 195 601.00 | | 129 497.00 |
DY Tax and social security liabilities | 183 308.00 | 338 174.00 | | 183 308.00 |
EA Other liabilities | 78 336.00 | 54 084.00 | | 78 336.00 |
EC TOTAL (IV) | 406 290.00 | 602 443.00 | | 406 290.00 |
EE Grand total (I to V) | 4 008 487.00 | 4 773 685.00 | | 4 008 487.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 2 337 563.00 | |
FJ Net sales | | | 2 337 563.00 | |
FO Operating subsidies | | | 20 987.00 | |
FQ Other income | | | 13 595.00 | |
FR Total operating income (I) | | | 2 372 145.00 | |
FS Purchases of goods (including customs duties) | | | 245 351.00 | |
FT Inventory change (goods) | | | -621.00 | |
FW Other purchases and external expenses | | | 692 967.00 | |
FX Taxes, duties, and similar payments | | | 141 101.00 | |
FY Salaries and Wages | | | 642 454.00 | |
FZ Social Security Contributions | | | 152 765.00 | |
GB Operating Expenses - Provisions | | | 500 896.00 | |
GE Other Expenses | | | 183 280.00 | |
GF Total Operating Expenses (II) | | | 2 558 194.00 | |
GG - OPERATING RESULT (I - II) | | | -186 049.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -186 049.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 20 375.00 | 7 348.00 | | 20 375.00 |
HH Total exceptional expenses (VIII) | 3 371.00 | 10 009.00 | | 3 371.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 17 003.00 | -2 660.00 | | 17 003.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 392 521.00 | 3 799 937.00 | | 2 392 521.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 561 566.00 | 3 633 528.00 | | 2 561 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -169 045.00 | 166 408.00 | | -169 045.00 |
| |
| 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 | 9 989 504.00 | | 82 349.00 | 9 989 504.00 |
I3 DECREASES Total Financial Fixed Assets | | | 75.00 | |
I4 DECREASES Grand Total | | 3 641.00 | 10 068 212.00 | |
IO DECREASES Total including other intangible assets | | | 118 525.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 641.00 | 9 949 612.00 | |
KD ACQUISITIONS Total including other intangible assets | 118 525.00 | | | 118 525.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 870 903.00 | | 82 347.00 | 9 870 903.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 75.00 | | | 75.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 644 717.00 | 500 896.00 | 3 641.00 | 6 644 717.00 |
PE DEPRECIATION Total including other intangible assets | 30 024.00 | | | 30 024.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 614 693.00 | 500 896.00 | 3 641.00 | 6 614 693.00 |
| |
| 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 | 129 497.00 | 129 497.00 | | 129 497.00 |
8D Social Security and Other Social Organizations | 183 308.00 | 183 308.00 | | 183 308.00 |
8K Other liabilities (including liabilities related to repo transactions) | 78 336.00 | 78 336.00 | | 78 336.00 |
UT Other financial assets | 75.00 | | 75.00 | 75.00 |
UX Other trade receivables | 34 505.00 | 34 505.00 | | 34 505.00 |
VG Loans with a maturity of up to one year at origin | 1 061.00 | 1 061.00 | | 1 061.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 70 963.00 | 70 963.00 | | 70 963.00 |
VS Prepaid expenses | 4 475.00 | 4 475.00 | | 4 475.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 019.00 | 109 944.00 | 75.00 | 110 019.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 392 202.00 | 392 202.00 | | 392 202.00 |
