| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 988.00 | 4 988.00 | | 4 988.00 |
AH Goodwill | 384 000.00 | | 384 000.00 | 384 000.00 |
AP Buildings | 2 331.00 | 2 331.00 | | 2 331.00 |
AR Technical installations, industrial equipment and tools | 19 286.00 | 19 266.00 | 20.00 | 19 286.00 |
AT Other tangible assets | 43 125.00 | 32 101.00 | 11 025.00 | 43 125.00 |
BH Other financial assets | 9 183.00 | | 9 183.00 | 9 183.00 |
BJ TOTAL (I) | 472 913.00 | 68 685.00 | 404 227.00 | 472 913.00 |
BL Raw materials, supplies | 100 000.00 | | 100 000.00 | 100 000.00 |
BZ Other receivables | 5 908.00 | | 5 908.00 | 5 908.00 |
CD Marketable securities | 900.00 | | 900.00 | 900.00 |
CF Cash and cash equivalents | 326 771.00 | | 326 771.00 | 326 771.00 |
CH Prepaid expenses | 1 544.00 | | 1 544.00 | 1 544.00 |
CJ TOTAL (II) | 435 123.00 | | 435 123.00 | 435 123.00 |
CO Grand total (0 to V) | 908 035.00 | 68 685.00 | 839 350.00 | 908 035.00 |
CX Development or Research and Development Expenses | 10 000.00 | 10 000.00 | | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 97 600.00 | 97 600.00 | | 97 600.00 |
DD Legal reserve (1) | 9 760.00 | 9 760.00 | | 9 760.00 |
DG Other reserves | 199 784.00 | 206 746.00 | | 199 784.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 081.00 | 2 738.00 | | -10 081.00 |
DL TOTAL (I) | 297 062.00 | 316 844.00 | | 297 062.00 |
DU Loans and Debts from Credit Institutions (3) | 194 561.00 | 222 836.00 | | 194 561.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 411.00 | 3 313.00 | | 3 411.00 |
DX Trade payables and related accounts | 14 238.00 | 21 011.00 | | 14 238.00 |
DY Tax and social security liabilities | 227 739.00 | 111 933.00 | | 227 739.00 |
EA Other liabilities | 102 339.00 | 78 194.00 | | 102 339.00 |
EC TOTAL (IV) | 542 288.00 | 437 286.00 | | 542 288.00 |
EE Grand total (I to V) | 839 350.00 | 754 130.00 | | 839 350.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 702 093.00 | 87 171.00 | 789 264.00 | 702 093.00 |
FJ Net sales | 702 093.00 | 87 171.00 | 789 264.00 | 702 093.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 900.00 | |
FQ Other income | | | 179.00 | |
FR Total operating income (I) | | | 790 342.00 | |
FS Purchases of goods (including customs duties) | | | 5 287.00 | |
FU Purchases of raw materials and other supplies | | | 147 957.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 175 714.00 | |
FX Taxes, duties, and similar payments | | | 38 091.00 | |
FY Salaries and Wages | | | 291 017.00 | |
FZ Social Security Contributions | | | 135 170.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 322.00 | |
GE Other Expenses | | | 768.00 | |
GF Total Operating Expenses (II) | | | 795 325.00 | |
GG - OPERATING RESULT (I - II) | | | -4 982.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 121.00 | |
GP Total financial income (V) | | | 121.00 | |
GR Interest and similar expenses | | | 1 596.00 | |
GU Total financial expenses (VI) | | | 1 596.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 475.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 457.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 624.00 | 483.00 | | 3 624.00 |
HL TOTAL REVENUE (I + III + V + VII) | 790 464.00 | 628 814.00 | | 790 464.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 800 545.00 | 626 076.00 | | 800 545.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 081.00 | 2 738.00 | | -10 081.00 |
| |
| 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 | 471 264.00 | | 1 649.00 | 471 264.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 10 000.00 | | | 10 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 183.00 | |
I4 DECREASES Grand Total | | | 472 913.00 | |
IN DECREASES Start-up, development, or research expenses | | | 10 000.00 | |
IO DECREASES Total including other intangible assets | | | 388 988.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 64 742.00 | |
KD ACQUISITIONS Total including other intangible assets | 388 988.00 | | | 388 988.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 63 169.00 | | 1 573.00 | 63 169.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 107.00 | | 76.00 | 9 107.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 67 363.00 | 1 322.00 | | 67 363.00 |
CY DEPRECIATION Start-up, development, or research expenses | 10 000.00 | | | 10 000.00 |
PE DEPRECIATION Total including other intangible assets | 4 988.00 | | | 4 988.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 375.00 | 1 322.00 | | 52 375.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 14 238.00 | 14 238.00 | | 14 238.00 |
8C Staff and Related Accounts | 5 403.00 | 5 403.00 | | 5 403.00 |
8D Social Security and Other Social Organizations | 210 425.00 | 210 425.00 | | 210 425.00 |
8E Income Taxes | 3 624.00 | 3 624.00 | | 3 624.00 |
8K Other liabilities (including liabilities related to repo transactions) | 102 339.00 | 102 339.00 | | 102 339.00 |
UT Other financial assets | 9 183.00 | | 9 183.00 | 9 183.00 |
UY Staff and related accounts | 162.00 | 162.00 | | 162.00 |
VB VAT | 3 204.00 | 3 204.00 | | 3 204.00 |
VH Loans with a maturity of more than one year at origin | 194 561.00 | 53 532.00 | 141 029.00 | 194 561.00 |
VI Group and Associates | 3 411.00 | 3 411.00 | | 3 411.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 100.00 | 1 100.00 | | 1 100.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 542.00 | 2 542.00 | | 2 542.00 |
VS Prepaid expenses | 1 544.00 | 1 544.00 | | 1 544.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 634.00 | 7 452.00 | 9 183.00 | 16 634.00 |
VW VAT | 7 187.00 | 7 187.00 | | 7 187.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 542 288.00 | 401 259.00 | 141 029.00 | 542 288.00 |
