| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 107 577.00 | | 107 577.00 | 107 577.00 |
AR Technical installations, industrial equipment and tools | 938 885.00 | 913 259.00 | 25 626.00 | 938 885.00 |
AT Other tangible assets | 21 556.00 | 21 556.00 | | 21 556.00 |
BF Loans | 304 898.00 | | 304 898.00 | 304 898.00 |
BH Other financial assets | 20 060.00 | | 20 060.00 | 20 060.00 |
BJ TOTAL (I) | 1 392 976.00 | 934 816.00 | 458 161.00 | 1 392 976.00 |
BL Raw materials, supplies | 12 500.00 | | 12 500.00 | 12 500.00 |
BX Customers and related accounts | 1 388 750.00 | | 1 388 750.00 | 1 388 750.00 |
BZ Other receivables | 203 916.00 | | 203 916.00 | 203 916.00 |
CF Cash and cash equivalents | 8 983.00 | | 8 983.00 | 8 983.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 614 149.00 | | 1 614 149.00 | 1 614 149.00 |
CO Grand total (0 to V) | 3 007 125.00 | 934 816.00 | 2 072 309.00 | 3 007 125.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 205 480.00 | 205 480.00 | | 205 480.00 |
DB Share, merger, contribution premiums, etc. | 762.00 | 762.00 | | 762.00 |
DD Legal reserve (1) | 20 192.00 | 20 192.00 | | 20 192.00 |
DE Statutory or contractual reserves | | 52 238.00 | | |
DH Retained earnings | -36 040.00 | | | -36 040.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 588.00 | -88 278.00 | | -4 588.00 |
DJ Investment subsidies | 33 401.00 | 12 168.00 | | 33 401.00 |
DL TOTAL (I) | 219 207.00 | 202 562.00 | | 219 207.00 |
DU Loans and Debts from Credit Institutions (3) | 309.00 | 282.00 | | 309.00 |
DV Miscellaneous Loans and Financial Debts (4) | 246 211.00 | 232 095.00 | | 246 211.00 |
DX Trade payables and related accounts | 1 213 513.00 | 1 155 811.00 | | 1 213 513.00 |
DY Tax and social security liabilities | 391 068.00 | 329 343.00 | | 391 068.00 |
EA Other liabilities | 2 000.00 | 2 000.00 | | 2 000.00 |
EC TOTAL (IV) | 1 853 102.00 | 1 719 531.00 | | 1 853 102.00 |
EE Grand total (I to V) | 2 072 309.00 | 1 922 093.00 | | 2 072 309.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 760 403.00 | | 760 403.00 | 760 403.00 |
FJ Net sales | 760 403.00 | | 760 403.00 | 760 403.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 384.00 | |
FQ Other income | | | 2 970.00 | |
FR Total operating income (I) | | | 766 757.00 | |
FW Other purchases and external expenses | | | 221 802.00 | |
FX Taxes, duties, and similar payments | | | 16 709.00 | |
FY Salaries and Wages | | | 396 513.00 | |
FZ Social Security Contributions | | | 109 171.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 36 459.00 | |
GE Other Expenses | | | 433.00 | |
GF Total Operating Expenses (II) | | | 781 087.00 | |
GG - OPERATING RESULT (I - II) | | | -14 330.00 | |
GK Income from other securities and fixed asset receivables | | | 3 567.00 | |
GP Total financial income (V) | | | 3 567.00 | |
GR Interest and similar expenses | | | 1 493.00 | |
GU Total financial expenses (VI) | | | 1 493.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 074.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 256.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 7 669.00 | 16 051.00 | | 7 669.00 |
HD Total exceptional income (VII) | 7 669.00 | 16 051.00 | | 7 669.00 |
HE Exceptional expenses on management operations | | 305.00 | | |
HH Total exceptional expenses (VIII) | | 305.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 669.00 | 15 746.00 | | 7 669.00 |
HL TOTAL REVENUE (I + III + V + VII) | 777 993.00 | 710 519.00 | | 777 993.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 782 580.00 | 798 797.00 | | 782 580.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 588.00 | -88 278.00 | | -4 588.00 |
| |
| 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 | 1 792 181.00 | | 9 510.00 | 1 792 181.00 |
I3 DECREASES Total Financial Fixed Assets | | | 324 958.00 | |
I4 DECREASES Grand Total | | 408 714.00 | 1 392 976.00 | |
IY DECREASES Total Tangible Fixed Assets | | 408 714.00 | 1 068 018.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 467 223.00 | | 9 510.00 | 1 467 223.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 324 958.00 | | | 324 958.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 307 071.00 | 36 459.00 | 408 714.00 | 1 307 071.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 307 071.00 | 36 459.00 | 408 714.00 | 1 307 071.00 |
| |
| 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 |
8A Miscellaneous Loans and Financial Debts | 600.00 | | 600.00 | 600.00 |
8B Suppliers and Related Accounts | 1 213 513.00 | 1 213 513.00 | | 1 213 513.00 |
8C Staff and Related Accounts | 46 988.00 | 46 988.00 | | 46 988.00 |
8D Social Security and Other Social Organizations | 73 227.00 | 73 227.00 | | 73 227.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
UP Loans | 304 898.00 | | 304 898.00 | 304 898.00 |
UT Other financial assets | 20 060.00 | | 20 060.00 | 20 060.00 |
UX Other trade receivables | 1 388 750.00 | 1 388 750.00 | | 1 388 750.00 |
UY Staff and related accounts | 360.00 | 360.00 | | 360.00 |
VB VAT | 197 420.00 | 197 420.00 | | 197 420.00 |
VG Loans with a maturity of up to one year at origin | 309.00 | 309.00 | | 309.00 |
VI Group and Associates | 245 611.00 | 245 611.00 | | 245 611.00 |
VP Miscellaneous | 6 136.00 | 6 136.00 | | 6 136.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 661.00 | 5 661.00 | | 5 661.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 917 623.00 | 1 592 665.00 | 324 958.00 | 1 917 623.00 |
VW VAT | 265 192.00 | 265 192.00 | | 265 192.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 853 102.00 | 1 852 502.00 | 600.00 | 1 853 102.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 17.00 | 17.00 | | 17.00 |
