| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 879 111.00 | | 1 879 111.00 | 1 879 111.00 |
AN Land | 8 110.00 | | 8 110.00 | 8 110.00 |
AP Buildings | 1 671 780.00 | 1 383 140.00 | 288 641.00 | 1 671 780.00 |
AR Technical installations, industrial equipment and tools | 360 410.00 | 266 891.00 | 93 519.00 | 360 410.00 |
AT Other tangible assets | 109 662.00 | 87 276.00 | 22 386.00 | 109 662.00 |
AV Fixed assets in progress | 7 138.00 | | 7 138.00 | 7 138.00 |
BJ TOTAL (I) | 4 036 212.00 | 1 737 306.00 | 2 298 905.00 | 4 036 212.00 |
BZ Other receivables | 71 539.00 | | 71 539.00 | 71 539.00 |
CF Cash and cash equivalents | 219 345.00 | | 219 345.00 | 219 345.00 |
CH Prepaid expenses | 1 019.00 | | 1 019.00 | 1 019.00 |
CJ TOTAL (II) | 291 903.00 | | 291 903.00 | 291 903.00 |
CO Grand total (0 to V) | 4 328 115.00 | 1 737 306.00 | 2 590 809.00 | 4 328 115.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -1 004.00 | -31 290.00 | | -1 004.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 933.00 | 30 286.00 | | 20 933.00 |
DL TOTAL (I) | 28 313.00 | 7 381.00 | | 28 313.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 308 380.00 | 2 311 204.00 | | 2 308 380.00 |
DX Trade payables and related accounts | 252 502.00 | 350 802.00 | | 252 502.00 |
DY Tax and social security liabilities | 1 410.00 | 259.00 | | 1 410.00 |
EA Other liabilities | 204.00 | 204.00 | | 204.00 |
EC TOTAL (IV) | 2 562 496.00 | 2 662 470.00 | | 2 562 496.00 |
EE Grand total (I to V) | 2 590 809.00 | 2 669 850.00 | | 2 590 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 663 731.00 | | 663 731.00 | 663 731.00 |
FJ Net sales | 663 731.00 | | 663 731.00 | 663 731.00 |
FR Total operating income (I) | | | 663 731.00 | |
FS Purchases of goods (including customs duties) | | | 16.00 | |
FU Purchases of raw materials and other supplies | | | 912.00 | |
FW Other purchases and external expenses | | | 511 536.00 | |
FX Taxes, duties, and similar payments | | | 31 999.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 103 271.00 | |
GE Other Expenses | | | 68.00 | |
GF Total Operating Expenses (II) | | | 647 802.00 | |
GG - OPERATING RESULT (I - II) | | | 15 929.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 929.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 801.00 | 527.00 | | 5 801.00 |
HD Total exceptional income (VII) | 5 801.00 | 527.00 | | 5 801.00 |
HE Exceptional expenses on management operations | 797.00 | 568.00 | | 797.00 |
HH Total exceptional expenses (VIII) | 797.00 | 568.00 | | 797.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 003.00 | -41.00 | | 5 003.00 |
HL TOTAL REVENUE (I + III + V + VII) | 669 532.00 | 723 279.00 | | 669 532.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 648 599.00 | 692 993.00 | | 648 599.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 933.00 | 30 286.00 | | 20 933.00 |
| |
| 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 | 4 026 099.00 | | 10 112.00 | 4 026 099.00 |
I4 DECREASES Grand Total | | | 4 036 212.00 | |
IO DECREASES Total including other intangible assets | | | 1 879 111.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 157 101.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 879 111.00 | | | 1 879 111.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 146 988.00 | | 10 112.00 | 2 146 988.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 634 036.00 | 103 271.00 | | 1 634 036.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 634 036.00 | 103 271.00 | | 1 634 036.00 |
| |
| 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 | 2 308 380.00 | 8 380.00 | 2 300 000.00 | 2 308 380.00 |
8B Suppliers and Related Accounts | 252 502.00 | 252 502.00 | | 252 502.00 |
8K Other liabilities (including liabilities related to repo transactions) | 204.00 | 204.00 | | 204.00 |
VB VAT | 33 235.00 | | | 33 235.00 |
VM Income taxes | 27 580.00 | | | 27 580.00 |
VN Other taxes, similar payments | 10 724.00 | | | 10 724.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VS Prepaid expenses | 1 019.00 | | | 1 019.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 72 558.00 | 72 558.00 | | 72 558.00 |
VW VAT | 1 153.00 | 1 153.00 | | 1 153.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 562 496.00 | 262 496.00 | 2 300 000.00 | 2 562 496.00 |
