| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 762.00 | 762.00 | | 762.00 |
AP Buildings | 1 758.00 | 896.00 | 862.00 | 1 758.00 |
AR Technical installations, industrial equipment and tools | 700.00 | 128.00 | 572.00 | 700.00 |
AT Other tangible assets | 570 397.00 | 490 846.00 | 79 551.00 | 570 397.00 |
BD Other fixed assets | 196.00 | | 196.00 | 196.00 |
BJ TOTAL (I) | 573 813.00 | 492 632.00 | 81 181.00 | 573 813.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 850.00 | | 850.00 | 850.00 |
BZ Other receivables | 36 024.00 | | 36 024.00 | 36 024.00 |
CF Cash and cash equivalents | 12 976.00 | | 12 976.00 | 12 976.00 |
CJ TOTAL (II) | 49 850.00 | | 49 850.00 | 49 850.00 |
CO Grand total (0 to V) | 623 663.00 | 492 632.00 | 131 031.00 | 623 663.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 51 778.00 | | | 51 778.00 |
DH Retained earnings | | -259 454.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 943.00 | 311 994.00 | | 7 943.00 |
DL TOTAL (I) | 68 106.00 | 60 163.00 | | 68 106.00 |
DU Loans and Debts from Credit Institutions (3) | 2 251.00 | 36 002.00 | | 2 251.00 |
DV Miscellaneous Loans and Financial Debts (4) | 582.00 | 5.00 | | 582.00 |
DX Trade payables and related accounts | 51 402.00 | 53 202.00 | | 51 402.00 |
DY Tax and social security liabilities | 8 689.00 | 33 718.00 | | 8 689.00 |
EC TOTAL (IV) | 62 925.00 | 122 927.00 | | 62 925.00 |
EE Grand total (I to V) | 131 031.00 | 183 090.00 | | 131 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | 226 281.00 | | 226 281.00 | 226 281.00 |
FQ Other income | | | 14 378.00 | |
FR Total operating income (I) | | | 240 658.00 | |
FW Other purchases and external expenses | | | 136 894.00 | |
FX Taxes, duties, and similar payments | | | 4 035.00 | |
FY Salaries and Wages | | | 41 925.00 | |
FZ Social Security Contributions | | | 14 231.00 | |
GE Other Expenses | | | -154.00 | |
GF Total Operating Expenses (II) | | | 228 971.00 | |
GG - OPERATING RESULT (I - II) | | | 11 688.00 | |
GP Total financial income (V) | | | 4.00 | |
GU Total financial expenses (VI) | | | 911.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -908.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 780.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 583.00 | 401 995.00 | | 1 583.00 |
HH Total exceptional expenses (VIII) | 2 320.00 | 5 576.00 | | 2 320.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -737.00 | 396 419.00 | | -737.00 |
HK Income tax | 2 100.00 | 24 191.00 | | 2 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 242 245.00 | 662 172.00 | | 242 245.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 234 302.00 | 350 177.00 | | 234 302.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 943.00 | 311 994.00 | | 7 943.00 |
| |
| 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 | 572 440.00 | | | 572 440.00 |
I3 DECREASES Total Financial Fixed Assets | | | 196.00 | |
I4 DECREASES Grand Total | | | 573 813.00 | |
IO DECREASES Total including other intangible assets | | | 762.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 572 855.00 | |
KD ACQUISITIONS Total including other intangible assets | 762.00 | | | 762.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 571 482.00 | | | 571 482.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 196.00 | | | 196.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 469 919.00 | 32 041.00 | 9 328.00 | 469 919.00 |
PE DEPRECIATION Total including other intangible assets | 762.00 | | | 762.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 469 157.00 | 32 041.00 | 9 328.00 | 469 157.00 |
| |
| 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 | 51 402.00 | 51 402.00 | | 51 402.00 |
8K Other liabilities (including liabilities related to repo transactions) | 582.00 | 582.00 | | 582.00 |
VH Loans with a maturity of more than one year at origin | 2 251.00 | 2 251.00 | | 2 251.00 |
VK Loans repaid during the year | 33 751.00 | | | 33 751.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36 024.00 | | | 36 024.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 874.00 | 36 874.00 | | 36 874.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 925.00 | 62 925.00 | | 62 925.00 |
