| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 500.00 | 500.00 | | 500.00 |
AR Technical installations, industrial equipment and tools | 81 148.00 | 61 282.00 | 19 867.00 | 81 148.00 |
AT Other tangible assets | 71 726.00 | 61 006.00 | 10 720.00 | 71 726.00 |
BD Other fixed assets | 902.00 | | 902.00 | 902.00 |
BH Other financial assets | 621.00 | | 621.00 | 621.00 |
BJ TOTAL (I) | 154 897.00 | 122 788.00 | 32 109.00 | 154 897.00 |
BX Customers and related accounts | 12 494.00 | | 12 494.00 | 12 494.00 |
BZ Other receivables | 7 920.00 | | 7 920.00 | 7 920.00 |
CD Marketable securities | 20 769.00 | | 20 769.00 | 20 769.00 |
CF Cash and cash equivalents | 24 441.00 | | 24 441.00 | 24 441.00 |
CH Prepaid expenses | 12 810.00 | | 12 810.00 | 12 810.00 |
CJ TOTAL (II) | 78 434.00 | | 78 434.00 | 78 434.00 |
CO Grand total (0 to V) | 233 330.00 | 122 788.00 | 110 543.00 | 233 330.00 |
CP Shares due in less than one year | 621.00 | | | 621.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DE Statutory or contractual reserves | 42 097.00 | 42 097.00 | | 42 097.00 |
DG Other reserves | 29 928.00 | 24 342.00 | | 29 928.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 652.00 | 5 586.00 | | -2 652.00 |
DL TOTAL (I) | 78 173.00 | 80 824.00 | | 78 173.00 |
DP Provisions for Risks | 1 619.00 | 1 619.00 | | 1 619.00 |
DR TOTAL (IV) | 1 619.00 | 1 619.00 | | 1 619.00 |
DV Miscellaneous Loans and Financial Debts (4) | 319.00 | 319.00 | | 319.00 |
DX Trade payables and related accounts | 3 862.00 | 4 404.00 | | 3 862.00 |
DY Tax and social security liabilities | 26 570.00 | 26 939.00 | | 26 570.00 |
EC TOTAL (IV) | 30 751.00 | 31 662.00 | | 30 751.00 |
EE Grand total (I to V) | 110 543.00 | 114 105.00 | | 110 543.00 |
EG Accrued income and payables due within one year | 30 751.00 | 31 702.00 | | 30 751.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 174 255.00 | | 174 255.00 | 174 255.00 |
FJ Net sales | 174 255.00 | | 174 255.00 | 174 255.00 |
FO Operating subsidies | | | 1 499.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 255.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 177 024.00 | |
FW Other purchases and external expenses | | | 67 456.00 | |
FX Taxes, duties, and similar payments | | | 3 701.00 | |
FY Salaries and Wages | | | 79 554.00 | |
FZ Social Security Contributions | | | 24 700.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 284.00 | |
GE Other Expenses | | | 1 000.00 | |
GF Total Operating Expenses (II) | | | 179 695.00 | |
GG - OPERATING RESULT (I - II) | | | -2 671.00 | |
GL Other interest and similar income | | | 19.00 | |
GP Total financial income (V) | | | 19.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 652.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 175.00 | 719.00 | | 175.00 |
HL TOTAL REVENUE (I + III + V + VII) | 177 043.00 | 185 442.00 | | 177 043.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 695.00 | 179 856.00 | | 179 695.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 652.00 | 5 586.00 | | -2 652.00 |
| |
| 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 | 133 778.00 | | 21 119.00 | 133 778.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 522.00 | |
I4 DECREASES Grand Total | | | 154 897.00 | |
IO DECREASES Total including other intangible assets | | | 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 152 874.00 | |
KD ACQUISITIONS Total including other intangible assets | 500.00 | | | 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 131 775.00 | | 21 100.00 | 131 775.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 503.00 | | 19.00 | 1 503.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 119 504.00 | 3 284.00 | | 119 504.00 |
PE DEPRECIATION Total including other intangible assets | 500.00 | | | 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 119 004.00 | 3 284.00 | | 119 004.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 1 619.00 | | | 1 619.00 |
7C Grand total | 1 619.00 | | | 1 619.00 |
| |
| 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 | 3 862.00 | 3 862.00 | | 3 862.00 |
8C Staff and Related Accounts | 9 221.00 | 9 221.00 | | 9 221.00 |
8D Social Security and Other Social Organizations | 13 185.00 | 13 185.00 | | 13 185.00 |
UT Other financial assets | 621.00 | 621.00 | | 621.00 |
UX Other trade receivables | 12 494.00 | | | 12 494.00 |
VB VAT | 1 786.00 | | | 1 786.00 |
VI Group and Associates | 319.00 | 319.00 | | 319.00 |
VM Income taxes | 4 749.00 | | | 4 749.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 220.00 | 1 220.00 | | 1 220.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 385.00 | | | 1 385.00 |
VS Prepaid expenses | 12 810.00 | | | 12 810.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 845.00 | 33 845.00 | | 33 845.00 |
VW VAT | 2 944.00 | 2 944.00 | | 2 944.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 751.00 | 30 751.00 | | 30 751.00 |
