| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 32 739.00 | 32 739.00 | | 32 739.00 |
AH Goodwill | 3 811.00 | | 3 811.00 | 3 811.00 |
AJ Other Intangible Assets | 2 295.00 | 2 295.00 | | 2 295.00 |
AR Technical installations, industrial equipment and tools | 82 316.00 | 77 013.00 | 5 303.00 | 82 316.00 |
AT Other tangible assets | 53 281.00 | 44 429.00 | 8 852.00 | 53 281.00 |
BJ TOTAL (I) | 174 442.00 | 156 476.00 | 17 966.00 | 174 442.00 |
BL Raw materials, supplies | 3 800.00 | | 3 800.00 | 3 800.00 |
BN Goods in progress | 22 000.00 | | 22 000.00 | 22 000.00 |
BR Intermediate and finished products | 39 000.00 | | 39 000.00 | 39 000.00 |
BX Customers and related accounts | 62 351.00 | | 62 351.00 | 62 351.00 |
BZ Other receivables | 11 408.00 | | 11 408.00 | 11 408.00 |
CF Cash and cash equivalents | 21 634.00 | | 21 634.00 | 21 634.00 |
CH Prepaid expenses | 6 740.00 | | 6 740.00 | 6 740.00 |
CJ TOTAL (II) | 166 932.00 | | 166 932.00 | 166 932.00 |
CO Grand total (0 to V) | 341 374.00 | 156 476.00 | 184 898.00 | 341 374.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DE Statutory or contractual reserves | 4 822.00 | 4 822.00 | | 4 822.00 |
DG Other reserves | 159 887.00 | 159 887.00 | | 159 887.00 |
DH Retained earnings | -151 477.00 | -132 481.00 | | -151 477.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -759.00 | -18 996.00 | | -759.00 |
DL TOTAL (I) | 20 943.00 | 21 702.00 | | 20 943.00 |
DU Loans and Debts from Credit Institutions (3) | 26 490.00 | 15 752.00 | | 26 490.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 887.00 | 25 231.00 | | 27 887.00 |
DX Trade payables and related accounts | 17 415.00 | 25 775.00 | | 17 415.00 |
DY Tax and social security liabilities | 92 163.00 | 91 723.00 | | 92 163.00 |
EC TOTAL (IV) | 163 955.00 | 158 481.00 | | 163 955.00 |
EE Grand total (I to V) | 184 898.00 | 180 183.00 | | 184 898.00 |
EG Accrued income and payables due within one year | 136 068.00 | 133 250.00 | | 136 068.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26 490.00 | 15 752.00 | | 26 490.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 37 939.00 | | 37 939.00 | 37 939.00 |
FG Production sold - services | 454 050.00 | | 454 050.00 | 454 050.00 |
FJ Net sales | 491 990.00 | | 491 990.00 | 491 990.00 |
FM Inventory production | | | 1 500.00 | |
FO Operating subsidies | | | 417.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 118.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 495 026.00 | |
FU Purchases of raw materials and other supplies | | | 10 082.00 | |
FV Inventory change (raw materials and supplies) | | | -800.00 | |
FW Other purchases and external expenses | | | 103 131.00 | |
FX Taxes, duties, and similar payments | | | 12 305.00 | |
FY Salaries and Wages | | | 290 162.00 | |
FZ Social Security Contributions | | | 74 030.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 168.00 | |
GE Other Expenses | | | 91.00 | |
GF Total Operating Expenses (II) | | | 496 169.00 | |
GG - OPERATING RESULT (I - II) | | | -1 143.00 | |
GL Other interest and similar income | | | 1 102.00 | |
GP Total financial income (V) | | | 1 102.00 | |
GR Interest and similar expenses | | | 567.00 | |
GU Total financial expenses (VI) | | | 567.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 535.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -608.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 150.00 | | | 150.00 |
HH Total exceptional expenses (VIII) | 150.00 | | | 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -150.00 | | | -150.00 |
HL TOTAL REVENUE (I + III + V + VII) | 496 127.00 | 533 128.00 | | 496 127.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 496 886.00 | 552 124.00 | | 496 886.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -759.00 | -18 996.00 | | -759.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IO DECREASES Total including other intangible assets | | | 38 845.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 135 597.00 | |
KD ACQUISITIONS Total including other intangible assets | 38 845.00 | | | 38 845.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 135 597.00 | | | 135 597.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 149 307.00 | 7 168.00 | | 149 307.00 |
PE DEPRECIATION Total including other intangible assets | 33 121.00 | 1 912.00 | | 33 121.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 116 186.00 | 5 256.00 | | 116 186.00 |
| |
| 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 | 17 415.00 | 17 415.00 | | 17 415.00 |
8D Social Security and Other Social Organizations | 92 163.00 | 92 163.00 | | 92 163.00 |
UX Other trade receivables | 62 351.00 | 62 351.00 | | 62 351.00 |
VG Loans with a maturity of up to one year at origin | 26 490.00 | 26 490.00 | | 26 490.00 |
VI Group and Associates | 27 887.00 | | 27 887.00 | 27 887.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 408.00 | 11 408.00 | | 11 408.00 |
VS Prepaid expenses | 6 740.00 | 6 740.00 | | 6 740.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 499.00 | 80 499.00 | | 80 499.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 163 955.00 | 136 068.00 | 27 887.00 | 163 955.00 |
