| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 989.00 | 7 989.00 | | 7 989.00 |
AN Land | 41 018.00 | 27 969.00 | 13 049.00 | 41 018.00 |
AP Buildings | 258 689.00 | 252 870.00 | 5 819.00 | 258 689.00 |
AR Technical installations, industrial equipment and tools | 87 926.00 | 82 149.00 | 5 777.00 | 87 926.00 |
AT Other tangible assets | 107 890.00 | 107 890.00 | | 107 890.00 |
BD Other fixed assets | 38.00 | | 38.00 | 38.00 |
BH Other financial assets | 645.00 | | 645.00 | 645.00 |
BJ TOTAL (I) | 504 196.00 | 478 868.00 | 25 328.00 | 504 196.00 |
BT Goods | 46 173.00 | | 46 173.00 | 46 173.00 |
BX Customers and related accounts | 11 645.00 | 444.00 | 11 202.00 | 11 645.00 |
BZ Other receivables | 1 464.00 | | 1 464.00 | 1 464.00 |
CF Cash and cash equivalents | 10 420.00 | | 10 420.00 | 10 420.00 |
CH Prepaid expenses | 2 275.00 | | 2 275.00 | 2 275.00 |
CJ TOTAL (II) | 71 977.00 | 444.00 | 71 534.00 | 71 977.00 |
CO Grand total (0 to V) | 576 174.00 | 479 312.00 | 96 861.00 | 576 174.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 11 656.00 | | | 11 656.00 |
DH Retained earnings | -63 044.00 | | | -63 044.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 311.00 | | | 11 311.00 |
DL TOTAL (I) | -31 692.00 | | | -31 692.00 |
DV Miscellaneous Loans and Financial Debts (4) | 93 964.00 | | | 93 964.00 |
DX Trade payables and related accounts | 13 310.00 | | | 13 310.00 |
DY Tax and social security liabilities | 21 279.00 | | | 21 279.00 |
EC TOTAL (IV) | 128 553.00 | | | 128 553.00 |
EE Grand total (I to V) | 96 861.00 | | | 96 861.00 |
EG Accrued income and payables due within one year | 128 553.00 | | | 128 553.00 |
EI Including equity loans | 93 964.00 | | | 93 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 204 217.00 | 25 780.00 | 229 997.00 | 204 217.00 |
FG Production sold - services | 34 031.00 | | 34 031.00 | 34 031.00 |
FJ Net sales | 238 248.00 | 25 780.00 | 264 028.00 | 238 248.00 |
FQ Other income | | | 32.00 | |
FR Total operating income (I) | | | 264 060.00 | |
FS Purchases of goods (including customs duties) | | | 42 213.00 | |
FT Inventory change (goods) | | | 26 615.00 | |
FW Other purchases and external expenses | | | 56 919.00 | |
FX Taxes, duties, and similar payments | | | 9 673.00 | |
FY Salaries and Wages | | | 85 489.00 | |
FZ Social Security Contributions | | | 25 919.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 313.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 444.00 | |
GE Other Expenses | | | 122.00 | |
GF Total Operating Expenses (II) | | | 250 707.00 | |
GG - OPERATING RESULT (I - II) | | | 13 353.00 | |
GR Interest and similar expenses | | | 2 041.00 | |
GU Total financial expenses (VI) | | | 2 041.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 041.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 311.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 264 060.00 | | | 264 060.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 252 748.00 | | | 252 748.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 311.00 | | | 11 311.00 |
| |
| 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 | 503 840.00 | | 355.00 | 503 840.00 |
I3 DECREASES Total Financial Fixed Assets | | | 683.00 | |
I4 DECREASES Grand Total | | | 504 196.00 | |
IO DECREASES Total including other intangible assets | | | 7 989.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 495 523.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 989.00 | | | 7 989.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 495 168.00 | | 355.00 | 495 168.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 683.00 | | | 683.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 475 555.00 | 3 313.00 | | 475 555.00 |
PE DEPRECIATION Total including other intangible assets | 7 989.00 | | | 7 989.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 467 565.00 | 3 313.00 | | 467 565.00 |
| |
| 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 | 13 309.00 | 13 309.00 | | 13 309.00 |
8C Staff and Related Accounts | 6 528.00 | 6 528.00 | | 6 528.00 |
8D Social Security and Other Social Organizations | 8 087.00 | 8 087.00 | | 8 087.00 |
VI Group and Associates | 93 964.00 | 93 964.00 | | 93 964.00 |
VK Loans repaid during the year | 1 802.00 | | | 1 802.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 006.00 | 6 006.00 | | 6 006.00 |
VW VAT | 657.00 | 657.00 | | 657.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 128 553.00 | 128 553.00 | | 128 553.00 |
