| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 527 032.00 | 168 564.00 | 358 468.00 | 527 032.00 |
AT Other tangible assets | 45 255.00 | 23 006.00 | 22 248.00 | 45 255.00 |
BJ TOTAL (I) | 572 338.00 | 191 571.00 | 380 767.00 | 572 338.00 |
BX Customers and related accounts | 6 126.00 | | 6 126.00 | 6 126.00 |
BZ Other receivables | 3 275.00 | | 3 275.00 | 3 275.00 |
CD Marketable securities | 18 000.00 | | 18 000.00 | 18 000.00 |
CF Cash and cash equivalents | 23 755.00 | | 23 755.00 | 23 755.00 |
CH Prepaid expenses | 635.00 | | 635.00 | 635.00 |
CJ TOTAL (II) | 51 792.00 | | 51 792.00 | 51 792.00 |
CO Grand total (0 to V) | 624 131.00 | 191 571.00 | 432 560.00 | 624 131.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 23 879.00 | 23 878.00 | | 23 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 312.00 | 14 688.00 | | 13 312.00 |
DL TOTAL (I) | 59 191.00 | 60 567.00 | | 59 191.00 |
DU Loans and Debts from Credit Institutions (3) | 370 113.00 | 389 138.00 | | 370 113.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 26 612.00 | | |
DX Trade payables and related accounts | 878.00 | 890.00 | | 878.00 |
DY Tax and social security liabilities | 2 376.00 | 5 455.00 | | 2 376.00 |
EC TOTAL (IV) | 373 368.00 | 422 096.00 | | 373 368.00 |
EE Grand total (I to V) | 432 560.00 | 482 663.00 | | 432 560.00 |
EG Accrued income and payables due within one year | 46 748.00 | 63 616.00 | | 46 748.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 88 196.00 | | 88 196.00 | 88 196.00 |
FJ Net sales | 88 196.00 | | 88 196.00 | 88 196.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 88 200.00 | |
FW Other purchases and external expenses | | | 18 786.00 | |
FX Taxes, duties, and similar payments | | | 1 358.00 | |
FY Salaries and Wages | | | 2 100.00 | |
FZ Social Security Contributions | | | 1 005.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 34 757.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 58 007.00 | |
GG - OPERATING RESULT (I - II) | | | 30 193.00 | |
GL Other interest and similar income | | | 315.00 | |
GP Total financial income (V) | | | 315.00 | |
GR Interest and similar expenses | | | 14 847.00 | |
GU Total financial expenses (VI) | | | 14 847.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 531.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 661.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 192.00 | | |
HK Income tax | 2 349.00 | 2 592.00 | | 2 349.00 |
HL TOTAL REVENUE (I + III + V + VII) | 88 516.00 | 100 793.00 | | 88 516.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 203.00 | 86 105.00 | | 75 203.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 312.00 | 14 688.00 | | 13 312.00 |
| |
| 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 | 558 203.00 | | 14 135.00 | 558 203.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 558 153.00 | | 14 135.00 | 558 153.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50.00 | | | 50.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 156 814.00 | 34 757.00 | | 156 814.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 156 814.00 | 34 757.00 | | 156 814.00 |
| |
| 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 | 878.00 | 878.00 | | 878.00 |
8E Income Taxes | 2 349.00 | 2 349.00 | | 2 349.00 |
UX Other trade receivables | 6 126.00 | | | 6 126.00 |
VB VAT | 1 298.00 | | | 1 298.00 |
VC Group and associates | 1 976.00 | | | 1 976.00 |
VH Loans with a maturity of more than one year at origin | 370 113.00 | 43 493.00 | 140 446.00 | 370 113.00 |
VK Loans repaid during the year | 30 658.00 | | | 30 658.00 |
VQ Other Taxes, Duties, and Similar Debts | 27.00 | 27.00 | | 27.00 |
VS Prepaid expenses | 635.00 | | | 635.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 037.00 | 10 037.00 | | 10 037.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 373 368.00 | 46 748.00 | 140 446.00 | 373 368.00 |
