| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 340 000.00 | | 340 000.00 | 340 000.00 |
AR Technical installations, industrial equipment and tools | 37 960.00 | 33 030.00 | 4 930.00 | 37 960.00 |
AT Other tangible assets | 14 947.00 | 5 679.00 | 9 268.00 | 14 947.00 |
BH Other financial assets | 7 200.00 | | 7 200.00 | 7 200.00 |
BJ TOTAL (I) | 400 107.00 | 38 709.00 | 361 398.00 | 400 107.00 |
BL Raw materials, supplies | 13 920.00 | | 13 920.00 | 13 920.00 |
BV Advances and down payments on orders | 3 003.00 | | 3 003.00 | 3 003.00 |
BX Customers and related accounts | 757.00 | | 757.00 | 757.00 |
BZ Other receivables | 3 995.00 | | 3 995.00 | 3 995.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 117 553.00 | | 117 553.00 | 117 553.00 |
CH Prepaid expenses | 902.00 | | 902.00 | 902.00 |
CJ TOTAL (II) | 140 179.00 | | 140 179.00 | 140 179.00 |
CO Grand total (0 to V) | 540 287.00 | 38 709.00 | 501 578.00 | 540 287.00 |
CP Shares due in less than one year | 7 200.00 | | | 7 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -42 754.00 | 11 206.00 | | -42 754.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 647.00 | -53 960.00 | | 72 647.00 |
DL TOTAL (I) | 38 693.00 | -33 954.00 | | 38 693.00 |
DU Loans and Debts from Credit Institutions (3) | 296 737.00 | 355 115.00 | | 296 737.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 894.00 | 63 405.00 | | 61 894.00 |
DX Trade payables and related accounts | 35 652.00 | 15 489.00 | | 35 652.00 |
DY Tax and social security liabilities | 47 918.00 | 26 610.00 | | 47 918.00 |
EA Other liabilities | 20 684.00 | 17 668.00 | | 20 684.00 |
EC TOTAL (IV) | 462 885.00 | 478 288.00 | | 462 885.00 |
EE Grand total (I to V) | 501 578.00 | 444 334.00 | | 501 578.00 |
EG Accrued income and payables due within one year | 241 915.00 | 281 770.00 | | 241 915.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 451 744.00 | | 451 744.00 | 451 744.00 |
FJ Net sales | 451 744.00 | | 451 744.00 | 451 744.00 |
FO Operating subsidies | | | 64 489.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 240.00 | |
FQ Other income | | | 67.00 | |
FR Total operating income (I) | | | 526 540.00 | |
FU Purchases of raw materials and other supplies | | | 157 520.00 | |
FV Inventory change (raw materials and supplies) | | | -6 842.00 | |
FW Other purchases and external expenses | | | 103 197.00 | |
FX Taxes, duties, and similar payments | | | 1 303.00 | |
FY Salaries and Wages | | | 148 892.00 | |
FZ Social Security Contributions | | | 37 317.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 752.00 | |
GE Other Expenses | | | 66.00 | |
GF Total Operating Expenses (II) | | | 450 204.00 | |
GG - OPERATING RESULT (I - II) | | | 76 337.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 3 922.00 | |
GU Total financial expenses (VI) | | | 3 922.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 922.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 415.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 232.00 | | | 232.00 |
HD Total exceptional income (VII) | 232.00 | | | 232.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 232.00 | | | 232.00 |
HL TOTAL REVENUE (I + III + V + VII) | 526 773.00 | 337 888.00 | | 526 773.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 454 126.00 | 391 848.00 | | 454 126.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 647.00 | -53 960.00 | | 72 647.00 |
| |
| 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 | 400 107.00 | | | 400 107.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 200.00 | |
I4 DECREASES Grand Total | | | 400 107.00 | |
IO DECREASES Total including other intangible assets | | | 340 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 52 907.00 | |
KD ACQUISITIONS Total including other intangible assets | 340 000.00 | | | 340 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 52 907.00 | | | 52 907.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 200.00 | | | 7 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 957.00 | 8 752.00 | | 29 957.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 957.00 | 8 752.00 | | 29 957.00 |
| |
| 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 | 35 652.00 | 35 652.00 | | 35 652.00 |
8C Staff and Related Accounts | 14 015.00 | 14 015.00 | | 14 015.00 |
8D Social Security and Other Social Organizations | 27 443.00 | 27 443.00 | | 27 443.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 684.00 | 20 684.00 | | 20 684.00 |
UT Other financial assets | 7 200.00 | 7 200.00 | | 7 200.00 |
UX Other trade receivables | 757.00 | 757.00 | | 757.00 |
UY Staff and related accounts | 15.00 | 15.00 | | 15.00 |
VB VAT | 3 979.00 | 3 979.00 | | 3 979.00 |
VG Loans with a maturity of up to one year at origin | 220.00 | 220.00 | | 220.00 |
VH Loans with a maturity of more than one year at origin | 296 518.00 | 75 548.00 | 220 970.00 | 296 518.00 |
VI Group and Associates | 61 894.00 | 61 894.00 | | 61 894.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 158 350.00 | | | 158 350.00 |
VQ Other Taxes, Duties, and Similar Debts | 154.00 | 154.00 | | 154.00 |
VS Prepaid expenses | 902.00 | 902.00 | | 902.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 854.00 | 12 854.00 | | 12 854.00 |
VW VAT | 6 306.00 | 6 306.00 | | 6 306.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 462 885.00 | 241 915.00 | 220 970.00 | 462 885.00 |
