| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 685.00 | 2 685.00 | | 2 685.00 |
AH Goodwill | 152 449.00 | | 152 449.00 | 152 449.00 |
AN Land | 116 372.00 | | 116 372.00 | 116 372.00 |
AP Buildings | 1 329 622.00 | 607 519.00 | 722 103.00 | 1 329 622.00 |
AR Technical installations, industrial equipment and tools | 51 559.00 | 42 820.00 | 8 739.00 | 51 559.00 |
AT Other tangible assets | 665 006.00 | 383 321.00 | 281 685.00 | 665 006.00 |
BJ TOTAL (I) | 2 317 694.00 | 1 036 345.00 | 1 281 348.00 | 2 317 694.00 |
BL Raw materials, supplies | 1 930.00 | | 1 930.00 | 1 930.00 |
BX Customers and related accounts | 20 671.00 | | 20 671.00 | 20 671.00 |
BZ Other receivables | 9 624.00 | | 9 624.00 | 9 624.00 |
CF Cash and cash equivalents | 129 428.00 | | 129 428.00 | 129 428.00 |
CH Prepaid expenses | 10 035.00 | | 10 035.00 | 10 035.00 |
CJ TOTAL (II) | 171 689.00 | | 171 689.00 | 171 689.00 |
CO Grand total (0 to V) | 2 489 383.00 | 1 036 345.00 | 1 453 038.00 | 2 489 383.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 729 070.00 | 729 070.00 | | 729 070.00 |
DB Share, merger, contribution premiums, etc. | 10 000.00 | 10 000.00 | | 10 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 38 252.00 | 38 252.00 | | 38 252.00 |
DH Retained earnings | 523 216.00 | 726 762.00 | | 523 216.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 812.00 | -203 546.00 | | 33 812.00 |
DL TOTAL (I) | 1 334 350.00 | 1 300 538.00 | | 1 334 350.00 |
DV Miscellaneous Loans and Financial Debts (4) | 922.00 | 201 030.00 | | 922.00 |
DW Advances and down payments received on current orders | 4 752.00 | 34 728.00 | | 4 752.00 |
DX Trade payables and related accounts | 65 931.00 | 32 144.00 | | 65 931.00 |
DY Tax and social security liabilities | 36 492.00 | 31 218.00 | | 36 492.00 |
DZ Fixed asset liabilities and related accounts | 10 591.00 | 10 591.00 | | 10 591.00 |
EC TOTAL (IV) | 118 687.00 | 309 710.00 | | 118 687.00 |
EE Grand total (I to V) | 1 453 038.00 | 1 610 248.00 | | 1 453 038.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 391 960.00 | | 391 960.00 | 391 960.00 |
FJ Net sales | 391 960.00 | | 391 960.00 | 391 960.00 |
FO Operating subsidies | | | 132 400.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 802.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 525 166.00 | |
FU Purchases of raw materials and other supplies | | | 9 371.00 | |
FV Inventory change (raw materials and supplies) | | | 570.00 | |
FW Other purchases and external expenses | | | 180 794.00 | |
FX Taxes, duties, and similar payments | | | 9 237.00 | |
FY Salaries and Wages | | | 61 414.00 | |
FZ Social Security Contributions | | | 16 346.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 209 946.00 | |
GE Other Expenses | | | 1 667.00 | |
GF Total Operating Expenses (II) | | | 489 344.00 | |
GG - OPERATING RESULT (I - II) | | | 35 822.00 | |
GR Interest and similar expenses | | | 4 045.00 | |
GU Total financial expenses (VI) | | | 4 045.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 045.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 777.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 203.00 | 873.00 | | 2 203.00 |
HD Total exceptional income (VII) | 2 203.00 | 873.00 | | 2 203.00 |
HE Exceptional expenses on management operations | 168.00 | 51.00 | | 168.00 |
HH Total exceptional expenses (VIII) | 168.00 | 51.00 | | 168.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 036.00 | 822.00 | | 2 036.00 |
HL TOTAL REVENUE (I + III + V + VII) | 527 369.00 | 251 747.00 | | 527 369.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 493 557.00 | 455 292.00 | | 493 557.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 812.00 | -203 546.00 | | 33 812.00 |
| |
| 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 | 2 317 694.00 | | | 2 317 694.00 |
KD ACQUISITIONS Total including other intangible assets | 155 134.00 | | | 155 134.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 162 559.00 | | | 2 162 559.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 826 400.00 | 209 946.00 | | 826 400.00 |
PE DEPRECIATION Total including other intangible assets | 2 685.00 | | | 2 685.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 823 714.00 | 209 946.00 | | 823 714.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 922.00 | 922.00 | | 922.00 |
8B Suppliers and Related Accounts | 65 931.00 | 65 931.00 | | 65 931.00 |
8C Staff and Related Accounts | 13 760.00 | 13 760.00 | | 13 760.00 |
8D Social Security and Other Social Organizations | 9 737.00 | 9 737.00 | | 9 737.00 |
8J Fixed Asset Liabilities and Related Accounts | 10 591.00 | 10 591.00 | | 10 591.00 |
UX Other trade receivables | 20 671.00 | | | 20 671.00 |
VB VAT | 9 261.00 | | | 9 261.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 397.00 | 10 397.00 | | 10 397.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 363.00 | | | 363.00 |
VS Prepaid expenses | 10 035.00 | | | 10 035.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 331.00 | 40 331.00 | | 40 331.00 |
VW VAT | 2 598.00 | 2 598.00 | | 2 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 936.00 | 113 936.00 | | 113 936.00 |
