| |
| 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 | 15 516.00 | 14 654.00 | 862.00 | 15 516.00 |
AT Other tangible assets | 3 685.00 | 2 972.00 | 713.00 | 3 685.00 |
BH Other financial assets | 610.00 | | 610.00 | 610.00 |
BJ TOTAL (I) | 19 811.00 | 17 626.00 | 2 185.00 | 19 811.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 3 126 171.00 | | 3 126 171.00 | 3 126 171.00 |
BZ Other receivables | 923 074.00 | | 923 074.00 | 923 074.00 |
CF Cash and cash equivalents | 138 962.00 | | 138 962.00 | 138 962.00 |
CJ TOTAL (II) | 4 188 206.00 | | 4 188 206.00 | 4 188 206.00 |
CO Grand total (0 to V) | 4 208 017.00 | 17 626.00 | 4 190 391.00 | 4 208 017.00 |
CP Shares due in less than one year | 610.00 | | | 610.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 344 812.00 | 114 774.00 | | 344 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -520 732.00 | 264 600.00 | | -520 732.00 |
DL TOTAL (I) | -135 220.00 | 420 073.00 | | -135 220.00 |
DP Provisions for Risks | 386 143.00 | | | 386 143.00 |
DR TOTAL (IV) | 386 143.00 | | | 386 143.00 |
DW Advances and down payments received on current orders | | 461 900.00 | | |
DX Trade payables and related accounts | 3 466 153.00 | 3 264 977.00 | | 3 466 153.00 |
DY Tax and social security liabilities | 473 315.00 | 497 985.00 | | 473 315.00 |
EC TOTAL (IV) | 3 939 468.00 | 4 224 862.00 | | 3 939 468.00 |
EE Grand total (I to V) | 4 190 391.00 | 4 644 935.00 | | 4 190 391.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 23 800.00 | 1 991 940.00 | 2 015 740.00 | 23 800.00 |
FJ Net sales | 23 800.00 | 1 991 940.00 | 2 015 740.00 | 23 800.00 |
FQ Other income | | | 414.00 | |
FR Total operating income (I) | | | 2 016 154.00 | |
FW Other purchases and external expenses | | | 2 088 280.00 | |
FX Taxes, duties, and similar payments | | | 21 516.00 | |
FY Salaries and Wages | | | 29 026.00 | |
FZ Social Security Contributions | | | 5 522.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 299.00 | |
GE Other Expenses | | | 100.00 | |
GF Total Operating Expenses (II) | | | 2 150 742.00 | |
GG - OPERATING RESULT (I - II) | | | -134 589.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -134 589.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 386 143.00 | | | 386 143.00 |
HH Total exceptional expenses (VIII) | 386 143.00 | | | 386 143.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -386 143.00 | | | -386 143.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 016 154.00 | 3 375 547.00 | | 2 016 154.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 536 886.00 | 3 110 948.00 | | 2 536 886.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -520 732.00 | 264 600.00 | | -520 732.00 |
| |
| 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 | 19 315.00 | | | 19 315.00 |
I3 DECREASES Total Financial Fixed Assets | | | 610.00 | |
I4 DECREASES Grand Total | | | 19 811.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 201.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 705.00 | | | 18 705.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 610.00 | | | 610.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 327.00 | 6 299.00 | | 11 327.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 327.00 | 6 299.00 | | 11 327.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | | 386 143.00 | | |
7C Grand total | | 386 143.00 | | |
UJ - Exceptional | | 386 143.00 | | |
| |
| 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 | 3 466 153.00 | 3 466 153.00 | | 3 466 153.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 049 854.00 | 4 049 854.00 | | 4 049 854.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 939 468.00 | 3 939 468.00 | | 3 939 468.00 |
