| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 4 936.00 | | 4 936.00 | 4 936.00 |
AR Technical installations, industrial equipment and tools | 31 907.00 | 29 950.00 | 1 957.00 | 31 907.00 |
AT Other tangible assets | 200 085.00 | 150 907.00 | 49 177.00 | 200 085.00 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 237 178.00 | 180 857.00 | 56 321.00 | 237 178.00 |
BL Raw materials, supplies | 385.00 | | 385.00 | 385.00 |
BX Customers and related accounts | 2 476.00 | | 2 476.00 | 2 476.00 |
BZ Other receivables | 26 309.00 | | 26 309.00 | 26 309.00 |
CF Cash and cash equivalents | 5 193.00 | | 5 193.00 | 5 193.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 34 364.00 | | 34 364.00 | 34 364.00 |
CO Grand total (0 to V) | 271 542.00 | 180 857.00 | 90 685.00 | 271 542.00 |
| |
| 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) | 779.00 | 779.00 | | 779.00 |
DG Other reserves | 14 805.00 | 14 805.00 | | 14 805.00 |
DH Retained earnings | -344.00 | -1 100.00 | | -344.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 228.00 | 756.00 | | 2 228.00 |
DL TOTAL (I) | 25 469.00 | 23 241.00 | | 25 469.00 |
DU Loans and Debts from Credit Institutions (3) | 21 693.00 | 30 356.00 | | 21 693.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 563.00 | 1 331.00 | | 6 563.00 |
DX Trade payables and related accounts | 24 413.00 | 26 400.00 | | 24 413.00 |
DY Tax and social security liabilities | 12 442.00 | 8 000.00 | | 12 442.00 |
EA Other liabilities | 106.00 | 106.00 | | 106.00 |
EC TOTAL (IV) | 65 216.00 | 66 193.00 | | 65 216.00 |
EE Grand total (I to V) | 90 685.00 | 89 433.00 | | 90 685.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 60 103.00 | | 60 103.00 | 60 103.00 |
FG Production sold - services | 80 102.00 | | 80 102.00 | 80 102.00 |
FJ Net sales | 140 205.00 | | 140 205.00 | 140 205.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 140 205.00 | |
FU Purchases of raw materials and other supplies | | | 31 326.00 | |
FV Inventory change (raw materials and supplies) | | | -37.00 | |
FW Other purchases and external expenses | | | 75 048.00 | |
FX Taxes, duties, and similar payments | | | 3 137.00 | |
FY Salaries and Wages | | | 13 861.00 | |
FZ Social Security Contributions | | | 126.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 097.00 | |
GE Other Expenses | | | 1 415.00 | |
GF Total Operating Expenses (II) | | | 137 973.00 | |
GG - OPERATING RESULT (I - II) | | | 2 232.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | -429.00 | |
GU Total financial expenses (VI) | | | -429.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 432.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 664.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 38.00 | | | 38.00 |
HH Total exceptional expenses (VIII) | 38.00 | | | 38.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -38.00 | | | -38.00 |
HK Income tax | 398.00 | 450.00 | | 398.00 |
HL TOTAL REVENUE (I + III + V + VII) | 140 208.00 | 154 966.00 | | 140 208.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 137 980.00 | 154 210.00 | | 137 980.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 228.00 | 756.00 | | 2 228.00 |
| |
| 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 | 233 831.00 | | 3 348.00 | 233 831.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250.00 | |
I4 DECREASES Grand Total | | | 237 178.00 | |
IO DECREASES Total including other intangible assets | | | 4 936.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 231 992.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 936.00 | | | 4 936.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 228 644.00 | | 3 348.00 | 228 644.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 250.00 | | | 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 167 760.00 | 13 097.00 | | 167 760.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 167 760.00 | 13 097.00 | | 167 760.00 |
| |
| 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 | 24 413.00 | 24 413.00 | | 24 413.00 |
8C Staff and Related Accounts | 2 648.00 | 2 648.00 | | 2 648.00 |
8D Social Security and Other Social Organizations | 193.00 | 193.00 | | 193.00 |
8E Income Taxes | 755.00 | 755.00 | | 755.00 |
8K Other liabilities (including liabilities related to repo transactions) | 106.00 | 106.00 | | 106.00 |
UT Other financial assets | 100.00 | | 100.00 | 100.00 |
UX Other trade receivables | 2 476.00 | 2 476.00 | | 2 476.00 |
VB VAT | 2 388.00 | 2 388.00 | | 2 388.00 |
VG Loans with a maturity of up to one year at origin | 5 820.00 | 5 820.00 | | 5 820.00 |
VH Loans with a maturity of more than one year at origin | 15 873.00 | 4 866.00 | 11 007.00 | 15 873.00 |
VI Group and Associates | 6 563.00 | 6 563.00 | | 6 563.00 |
VK Loans repaid during the year | 4 584.00 | | | 4 584.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 247.00 | 2 247.00 | | 2 247.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 921.00 | 23 921.00 | | 23 921.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 885.00 | 28 785.00 | 100.00 | 28 885.00 |
VW VAT | 6 599.00 | 6 599.00 | | 6 599.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 216.00 | 54 209.00 | 11 007.00 | 65 216.00 |
