| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 225.00 | 4 275.00 | 1 949.00 | 6 225.00 |
AP Buildings | 25 029.00 | 24 167.00 | 862.00 | 25 029.00 |
AR Technical installations, industrial equipment and tools | 79 283.00 | 66 725.00 | 12 557.00 | 79 283.00 |
AT Other tangible assets | 23 213.00 | 20 013.00 | 3 200.00 | 23 213.00 |
BH Other financial assets | 9 903.00 | | 9 903.00 | 9 903.00 |
BJ TOTAL (I) | 143 655.00 | 115 182.00 | 28 473.00 | 143 655.00 |
BT Goods | 1 336.00 | | 1 336.00 | 1 336.00 |
BZ Other receivables | 18 299.00 | | 18 299.00 | 18 299.00 |
CF Cash and cash equivalents | 95 958.00 | | 95 958.00 | 95 958.00 |
CH Prepaid expenses | 190.00 | | 190.00 | 190.00 |
CJ TOTAL (II) | 115 785.00 | | 115 785.00 | 115 785.00 |
CO Grand total (0 to V) | 259 440.00 | 115 182.00 | 144 258.00 | 259 440.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DH Retained earnings | 95 680.00 | 91 928.00 | | 95 680.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 169.00 | 3 751.00 | | 14 169.00 |
DL TOTAL (I) | 117 549.00 | 103 380.00 | | 117 549.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 301.00 | 20 301.00 | | 20 301.00 |
DX Trade payables and related accounts | 2 669.00 | 28 624.00 | | 2 669.00 |
DY Tax and social security liabilities | 3 737.00 | 3 933.00 | | 3 737.00 |
EC TOTAL (IV) | 26 708.00 | 52 859.00 | | 26 708.00 |
EE Grand total (I to V) | 144 258.00 | 156 240.00 | | 144 258.00 |
EG Accrued income and payables due within one year | 6 407.00 | 32 558.00 | | 6 407.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 312.00 | | 1 312.00 | 1 312.00 |
FG Production sold - services | 70 961.00 | | 70 961.00 | 70 961.00 |
FJ Net sales | 72 274.00 | | 72 274.00 | 72 274.00 |
FO Operating subsidies | | | 32 456.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 140.00 | |
FR Total operating income (I) | | | 104 870.00 | |
FS Purchases of goods (including customs duties) | | | 792.00 | |
FT Inventory change (goods) | | | -347.00 | |
FW Other purchases and external expenses | | | 62 668.00 | |
FX Taxes, duties, and similar payments | | | 2 911.00 | |
FY Salaries and Wages | | | 17 072.00 | |
FZ Social Security Contributions | | | 351.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 060.00 | |
GE Other Expenses | | | 191.00 | |
GF Total Operating Expenses (II) | | | 90 701.00 | |
GG - OPERATING RESULT (I - II) | | | 14 169.00 | |
GK Income from other securities and fixed asset receivables | | | 88.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 169.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 104 870.00 | 93 223.00 | | 104 870.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 701.00 | 89 471.00 | | 90 701.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 169.00 | 3 751.00 | | 14 169.00 |
| |
| 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 | 138 146.00 | | 5 508.00 | 138 146.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 903.00 | |
I4 DECREASES Grand Total | | | 143 655.00 | |
IO DECREASES Total including other intangible assets | | | 6 225.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 127 526.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 225.00 | | | 6 225.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 122 057.00 | | 5 469.00 | 122 057.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 864.00 | | 39.00 | 9 864.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 108 121.00 | 7 060.00 | | 108 121.00 |
PE DEPRECIATION Total including other intangible assets | 3 627.00 | 648.00 | | 3 627.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 104 493.00 | 6 412.00 | | 104 493.00 |
| |
| 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 | 2 669.00 | 2 669.00 | | 2 669.00 |
8C Staff and Related Accounts | 2 634.00 | 2 634.00 | | 2 634.00 |
8D Social Security and Other Social Organizations | 739.00 | 739.00 | | 739.00 |
UT Other financial assets | 9 903.00 | | 9 903.00 | 9 903.00 |
VB VAT | 15 635.00 | 15 635.00 | | 15 635.00 |
VI Group and Associates | 20 301.00 | | 20 301.00 | 20 301.00 |
VM Income taxes | 2 306.00 | 2 306.00 | | 2 306.00 |
VP Miscellaneous | 100.00 | 100.00 | | 100.00 |
VQ Other Taxes, Duties, and Similar Debts | 288.00 | 288.00 | | 288.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 258.00 | 258.00 | | 258.00 |
VS Prepaid expenses | 190.00 | 190.00 | | 190.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 393.00 | 18 489.00 | 9 903.00 | 28 393.00 |
VW VAT | 76.00 | 76.00 | | 76.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 708.00 | 6 407.00 | 20 301.00 | 26 708.00 |
