| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 760.00 | 9 392.00 | 368.00 | 9 760.00 |
AH Goodwill | 479 522.00 | | 479 522.00 | 479 522.00 |
AP Buildings | 6 669.00 | 6 666.00 | 2.00 | 6 669.00 |
AR Technical installations, industrial equipment and tools | 409.00 | 409.00 | | 409.00 |
AT Other tangible assets | 661 057.00 | 561 863.00 | 99 194.00 | 661 057.00 |
BD Other fixed assets | 2 071.00 | | 2 071.00 | 2 071.00 |
BH Other financial assets | 11 238.00 | | 11 238.00 | 11 238.00 |
BJ TOTAL (I) | 1 170 729.00 | 578 331.00 | 592 398.00 | 1 170 729.00 |
BT Goods | 397 509.00 | 48 885.00 | 348 624.00 | 397 509.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 718.00 | | 718.00 | 718.00 |
BZ Other receivables | 156 105.00 | | 156 105.00 | 156 105.00 |
CF Cash and cash equivalents | 27 610.00 | | 27 610.00 | 27 610.00 |
CH Prepaid expenses | 4 824.00 | | 4 824.00 | 4 824.00 |
CJ TOTAL (II) | 586 769.00 | 48 885.00 | 537 884.00 | 586 769.00 |
CO Grand total (0 to V) | 1 757 498.00 | 627 216.00 | 1 130 282.00 | 1 757 498.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 47 000.00 | 47 000.00 | | 47 000.00 |
DD Legal reserve (1) | 4 700.00 | 4 700.00 | | 4 700.00 |
DG Other reserves | 247 476.00 | 247 476.00 | | 247 476.00 |
DH Retained earnings | -595 179.00 | -518 930.00 | | -595 179.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -189 398.00 | -76 249.00 | | -189 398.00 |
DL TOTAL (I) | -485 401.00 | -296 002.00 | | -485 401.00 |
DU Loans and Debts from Credit Institutions (3) | 6 858.00 | 7 513.00 | | 6 858.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 195.00 | 41 039.00 | | 48 195.00 |
DX Trade payables and related accounts | 241 922.00 | 302 921.00 | | 241 922.00 |
DY Tax and social security liabilities | 166 878.00 | 225 426.00 | | 166 878.00 |
EA Other liabilities | 1 151 827.00 | 1 293 046.00 | | 1 151 827.00 |
EC TOTAL (IV) | 1 615 683.00 | 1 869 948.00 | | 1 615 683.00 |
EE Grand total (I to V) | 1 130 282.00 | 1 573 945.00 | | 1 130 282.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 873.00 | 1 105.00 | | 873.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 988 837.00 | |
FJ Net sales | | | 988 837.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 65 179.00 | |
FQ Other income | | | 153.00 | |
FR Total operating income (I) | | | 1 054 170.00 | |
FS Purchases of goods (including customs duties) | | | 506 607.00 | |
FT Inventory change (goods) | | | 61 448.00 | |
FU Purchases of raw materials and other supplies | | | -25.00 | |
FW Other purchases and external expenses | | | 236 233.00 | |
FX Taxes, duties, and similar payments | | | 11 633.00 | |
FY Salaries and Wages | | | 215 976.00 | |
FZ Social Security Contributions | | | 72 751.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 61 083.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 48 885.00 | |
GE Other Expenses | | | 644.00 | |
GF Total Operating Expenses (II) | | | 1 215 238.00 | |
GG - OPERATING RESULT (I - II) | | | -161 068.00 | |
GL Other interest and similar income | | | 196.00 | |
GP Total financial income (V) | | | 196.00 | |
GR Interest and similar expenses | | | 43 559.00 | |
GU Total financial expenses (VI) | | | 43 559.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -43 362.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -204 431.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 18 774.00 | 50.00 | | 18 774.00 |
HB Exceptional income from capital transactions | | 62 000.00 | | |
HC Reversals of provisions and transfers of expenses | | 208 821.00 | | |
HD Total exceptional income (VII) | 18 774.00 | 270 872.00 | | 18 774.00 |
HE Exceptional expenses on management operations | 3 742.00 | 61 735.00 | | 3 742.00 |
HF Exceptional expenses on capital transactions | | 1 100.00 | | |
HH Total exceptional expenses (VIII) | 3 742.00 | 62 835.00 | | 3 742.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 032.00 | 208 036.00 | | 15 032.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 073 141.00 | 1 559 774.00 | | 1 073 141.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 262 540.00 | 1 636 023.00 | | 1 262 540.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -189 398.00 | -76 249.00 | | -189 398.00 |
| |
| 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 | 1 170 240.00 | | 490.00 | 1 170 240.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 310.00 | |
I4 DECREASES Grand Total | | | 1 170 730.00 | |
IO DECREASES Total including other intangible assets | | | 489 283.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 668 137.00 | |
KD ACQUISITIONS Total including other intangible assets | 488 793.00 | | 490.00 | 488 793.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 668 137.00 | | | 668 137.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 310.00 | | | 13 310.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 517 248.00 | 61 083.00 | | 517 248.00 |
PE DEPRECIATION Total including other intangible assets | 9 271.00 | 122.00 | | 9 271.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 507 977.00 | 60 961.00 | | 507 977.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 58 716.00 | 48 885.00 | 58 716.00 | 58 716.00 |
7B Total provisions for depreciation | 58 716.00 | 48 885.00 | 58 716.00 | 58 716.00 |
7C Grand total | 58 716.00 | 48 885.00 | 58 716.00 | 58 716.00 |
UE of which provisions and reversals: - Operating | | 48 885.00 | 58 716.00 | |
| |
| 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 | 241 922.00 | 241 922.00 | | 241 922.00 |
8C Staff and Related Accounts | 48 978.00 | 48 978.00 | | 48 978.00 |
8D Social Security and Other Social Organizations | 29 670.00 | 29 670.00 | | 29 670.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 151 828.00 | 80 121.00 | 703 926.00 | 1 151 828.00 |
UT Other financial assets | 13 310.00 | 13 310.00 | | 13 310.00 |
UX Other trade receivables | 719.00 | | | 719.00 |
VB VAT | 6 731.00 | | | 6 731.00 |
VG Loans with a maturity of up to one year at origin | 6 859.00 | 6 859.00 | | 6 859.00 |
VI Group and Associates | 48 196.00 | 48 196.00 | | 48 196.00 |
VM Income taxes | 10 015.00 | | | 10 015.00 |
VP Miscellaneous | 812.00 | | | 812.00 |
VQ Other Taxes, Duties, and Similar Debts | 19 059.00 | 19 059.00 | | 19 059.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 138 548.00 | | | 138 548.00 |
VS Prepaid expenses | 4 825.00 | | | 4 825.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 174 960.00 | 174 960.00 | | 174 960.00 |
VW VAT | 69 171.00 | 69 171.00 | | 69 171.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 615 683.00 | 543 976.00 | 703 926.00 | 1 615 683.00 |
