| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 819 343.00 | 806 476.00 | 12 867.00 | 819 343.00 |
AR Technical installations, industrial equipment and tools | 231 356.00 | 184 586.00 | 46 770.00 | 231 356.00 |
AT Other tangible assets | 68 838.00 | 47 192.00 | 21 646.00 | 68 838.00 |
BH Other financial assets | 8 570.00 | | 8 570.00 | 8 570.00 |
BJ TOTAL (I) | 1 128 107.00 | 1 038 254.00 | 89 853.00 | 1 128 107.00 |
BL Raw materials, supplies | 10 386.00 | | 10 386.00 | 10 386.00 |
BX Customers and related accounts | 100 626.00 | 5 332.00 | 95 294.00 | 100 626.00 |
BZ Other receivables | 26 696.00 | | 26 696.00 | 26 696.00 |
CF Cash and cash equivalents | 1 012.00 | | 1 012.00 | 1 012.00 |
CH Prepaid expenses | 5 275.00 | | 5 275.00 | 5 275.00 |
CJ TOTAL (II) | 143 996.00 | 5 332.00 | 138 664.00 | 143 996.00 |
CO Grand total (0 to V) | 1 272 103.00 | 1 043 586.00 | 228 517.00 | 1 272 103.00 |
CP Shares due in less than one year | 8 570.00 | | | 8 570.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 482.00 | 30 482.00 | | 30 482.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -759 821.00 | -562 131.00 | | -759 821.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -178 393.00 | -197 691.00 | | -178 393.00 |
DL TOTAL (I) | -906 969.00 | -728 577.00 | | -906 969.00 |
DP Provisions for Risks | | 33 600.00 | | |
DR TOTAL (IV) | | 33 600.00 | | |
DU Loans and Debts from Credit Institutions (3) | 11 290.00 | 21 933.00 | | 11 290.00 |
DV Miscellaneous Loans and Financial Debts (4) | 923 881.00 | 674 944.00 | | 923 881.00 |
DX Trade payables and related accounts | 87 537.00 | 80 643.00 | | 87 537.00 |
DY Tax and social security liabilities | 112 779.00 | 155 844.00 | | 112 779.00 |
EC TOTAL (IV) | 1 135 486.00 | 933 365.00 | | 1 135 486.00 |
EE Grand total (I to V) | 228 517.00 | 238 388.00 | | 228 517.00 |
EG Accrued income and payables due within one year | 1 135 486.00 | 933 365.00 | | 1 135 486.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11 290.00 | 21 933.00 | | 11 290.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 930 331.00 | 2 713.00 | 933 043.00 | 930 331.00 |
FJ Net sales | 930 331.00 | 2 713.00 | 933 043.00 | 930 331.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 057.00 | |
FQ Other income | | | 1 291.00 | |
FR Total operating income (I) | | | 939 391.00 | |
FU Purchases of raw materials and other supplies | | | 453 952.00 | |
FV Inventory change (raw materials and supplies) | | | -187.00 | |
FW Other purchases and external expenses | | | 271 575.00 | |
FX Taxes, duties, and similar payments | | | 19 434.00 | |
FY Salaries and Wages | | | 247 458.00 | |
FZ Social Security Contributions | | | 91 414.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 703.00 | |
GE Other Expenses | | | 81.00 | |
GF Total Operating Expenses (II) | | | 1 107 430.00 | |
GG - OPERATING RESULT (I - II) | | | -168 039.00 | |
GR Interest and similar expenses | | | 8 937.00 | |
GU Total financial expenses (VI) | | | 8 937.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 937.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -176 976.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 724.00 | 23 918.00 | | 3 724.00 |
HA Exceptional income from management transactions | | 11 258.00 | | |
HB Exceptional income from capital transactions | | 16 670.00 | | |
HC Reversals of provisions and transfers of expenses | 33 600.00 | | | 33 600.00 |
HD Total exceptional income (VII) | 33 600.00 | 27 928.00 | | 33 600.00 |
HE Exceptional expenses on management operations | 17.00 | 14 004.00 | | 17.00 |
HF Exceptional expenses on capital transactions | 35 000.00 | 24.00 | | 35 000.00 |
HH Total exceptional expenses (VIII) | 35 017.00 | 14 028.00 | | 35 017.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 417.00 | 13 900.00 | | -1 417.00 |
HL TOTAL REVENUE (I + III + V + VII) | 972 991.00 | 980 598.00 | | 972 991.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 151 384.00 | 1 178 289.00 | | 1 151 384.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -178 393.00 | -197 691.00 | | -178 393.00 |
HQ References: Real Estate Leasing | 4 865.00 | 9 729.00 | | 4 865.00 |
| |
| 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 | 1 114 577.00 | | 13 529.00 | 1 114 577.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 570.00 | |
I4 DECREASES Grand Total | | | 1 128 107.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 119 537.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 106 007.00 | | 13 529.00 | 1 106 007.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 570.00 | | | 8 570.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 014 551.00 | 23 703.00 | | 1 014 551.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 014 551.00 | 23 703.00 | | 1 014 551.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 33 600.00 | | 33 600.00 | 33 600.00 |
6T Receivables | 6 665.00 | | 1 333.00 | 6 665.00 |
7B Total provisions for depreciation | 6 665.00 | | 1 333.00 | 6 665.00 |
7C Grand total | 40 265.00 | | 34 933.00 | 40 265.00 |
UE of which provisions and reversals: - Operating | | | 1 333.00 | |
UJ - Exceptional | | | 33 600.00 | |
| |
| 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 | 87 537.00 | 87 537.00 | | 87 537.00 |
8C Staff and Related Accounts | 38 013.00 | 38 013.00 | | 38 013.00 |
8D Social Security and Other Social Organizations | 61 129.00 | 61 129.00 | | 61 129.00 |
UT Other financial assets | 8 570.00 | 8 570.00 | | 8 570.00 |
UX Other trade receivables | 100 626.00 | 100 626.00 | | 100 626.00 |
UY Staff and related accounts | 7 050.00 | 7 050.00 | | 7 050.00 |
VB VAT | 6 194.00 | 6 194.00 | | 6 194.00 |
VG Loans with a maturity of up to one year at origin | 11 290.00 | 11 290.00 | | 11 290.00 |
VI Group and Associates | 923 881.00 | 923 881.00 | | 923 881.00 |
VP Miscellaneous | 13 452.00 | 13 452.00 | | 13 452.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 901.00 | 9 901.00 | | 9 901.00 |
VS Prepaid expenses | 5 275.00 | 5 275.00 | | 5 275.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 167.00 | 141 167.00 | | 141 167.00 |
VW VAT | 3 736.00 | 3 736.00 | | 3 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 135 486.00 | 1 135 486.00 | | 1 135 486.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 7 992.00 | 5 642.00 | | 7 992.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 47 819.00 | 50 350.00 | | 47 819.00 |
ST Other accounts | 94 465.00 | 104 853.00 | | 94 465.00 |
XQ Rental, rental and co-ownership charges | 111 291.00 | 93 763.00 | | 111 291.00 |
YV Retrocessions of fees, commissions and brokerage | 18 000.00 | 2 000.00 | | 18 000.00 |
YW Business tax | 11 442.00 | 13 298.00 | | 11 442.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 19 434.00 | 18 940.00 | | 19 434.00 |
YY Amount of VAT collected | 93 306.00 | 92 634.00 | | 93 306.00 |
YZ Total deductible VAT on goods and services | 57 806.00 | 54 109.00 | | 57 806.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 271 575.00 | 250 966.00 | | 271 575.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 9.00 | | | 9.00 |
