| |
| 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 | 52 719.00 | 52 719.00 | | 52 719.00 |
AT Other tangible assets | 35 770.00 | 35 770.00 | | 35 770.00 |
BH Other financial assets | 4 453.00 | | 4 453.00 | 4 453.00 |
BJ TOTAL (I) | 92 944.00 | 88 490.00 | 4 453.00 | 92 944.00 |
BX Customers and related accounts | 87 373.00 | | 87 373.00 | 87 373.00 |
BZ Other receivables | 3 986.00 | | 3 986.00 | 3 986.00 |
CF Cash and cash equivalents | 811.00 | | 811.00 | 811.00 |
CH Prepaid expenses | 185.00 | | 185.00 | 185.00 |
CJ TOTAL (II) | 92 355.00 | | 92 355.00 | 92 355.00 |
CO Grand total (0 to V) | 185 299.00 | 88 490.00 | 96 808.00 | 185 299.00 |
CP Shares due in less than one year | 4 453.00 | | | 4 453.00 |
| |
| 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 | | 762.00 |
DG Other reserves | 113 488.00 | 113 488.00 | | 113 488.00 |
DH Retained earnings | -106 282.00 | -80 987.00 | | -106 282.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 626.00 | -25 294.00 | | -27 626.00 |
DL TOTAL (I) | -12 036.00 | 15 590.00 | | -12 036.00 |
DU Loans and Debts from Credit Institutions (3) | 8 471.00 | 2 723.00 | | 8 471.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 359.00 | 42 359.00 | | 52 359.00 |
DW Advances and down payments received on current orders | 600.00 | 12 480.00 | | 600.00 |
DX Trade payables and related accounts | 10 091.00 | 23 394.00 | | 10 091.00 |
DY Tax and social security liabilities | 37 323.00 | 56 210.00 | | 37 323.00 |
EC TOTAL (IV) | 108 845.00 | 137 166.00 | | 108 845.00 |
EE Grand total (I to V) | 96 808.00 | 152 757.00 | | 96 808.00 |
EG Accrued income and payables due within one year | 108 245.00 | 124 686.00 | | 108 245.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 8 471.00 | 2 723.00 | | 8 471.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 148 069.00 | 8 300.00 | 156 369.00 | 148 069.00 |
FJ Net sales | 148 069.00 | 8 300.00 | 156 369.00 | 148 069.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 53 144.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 209 515.00 | |
FU Purchases of raw materials and other supplies | | | 41 334.00 | |
FW Other purchases and external expenses | | | 25 921.00 | |
FX Taxes, duties, and similar payments | | | 2 469.00 | |
FY Salaries and Wages | | | 75 519.00 | |
FZ Social Security Contributions | | | 38 570.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 24.00 | |
GF Total Operating Expenses (II) | | | 183 840.00 | |
GG - OPERATING RESULT (I - II) | | | 25 674.00 | |
GR Interest and similar expenses | | | 88.00 | |
GU Total financial expenses (VI) | | | 88.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -88.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 586.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 839.00 | | |
HD Total exceptional income (VII) | | 839.00 | | |
HE Exceptional expenses on management operations | 53 213.00 | 2 143.00 | | 53 213.00 |
HH Total exceptional expenses (VIII) | 53 213.00 | 2 143.00 | | 53 213.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -53 213.00 | -1 304.00 | | -53 213.00 |
HL TOTAL REVENUE (I + III + V + VII) | 209 515.00 | 253 370.00 | | 209 515.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 237 141.00 | 278 665.00 | | 237 141.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 626.00 | -25 294.00 | | -27 626.00 |
| |
| 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 | 92 944.00 | | | 92 944.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 453.00 | |
I4 DECREASES Grand Total | | | 92 944.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 88 490.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 88 490.00 | | | 88 490.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 453.00 | | | 4 453.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 88 490.00 | | | 88 490.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 88 490.00 | | | 88 490.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 53 144.00 | | 53 144.00 | 53 144.00 |
7B Total provisions for depreciation | 53 144.00 | | 53 144.00 | 53 144.00 |
7C Grand total | 53 144.00 | | 53 144.00 | 53 144.00 |
UE of which provisions and reversals: - Operating | | | 53 144.00 | |
| |
| 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 | 10 091.00 | 10 091.00 | | 10 091.00 |
8C Staff and Related Accounts | 2 921.00 | 2 921.00 | | 2 921.00 |
8D Social Security and Other Social Organizations | 14 218.00 | 14 218.00 | | 14 218.00 |
UT Other financial assets | 4 453.00 | 4 453.00 | | 4 453.00 |
UX Other trade receivables | 87 373.00 | | | 87 373.00 |
VB VAT | 482.00 | | | 482.00 |
VG Loans with a maturity of up to one year at origin | 8 471.00 | 8 471.00 | | 8 471.00 |
VI Group and Associates | 52 359.00 | 52 359.00 | | 52 359.00 |
VM Income taxes | 3 504.00 | | | 3 504.00 |
VQ Other Taxes, Duties, and Similar Debts | 20 051.00 | 20 051.00 | | 20 051.00 |
VS Prepaid expenses | 185.00 | | | 185.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 997.00 | 95 997.00 | | 95 997.00 |
VW VAT | 132.00 | 132.00 | | 132.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 245.00 | 108 245.00 | | 108 245.00 |
