| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 18 150.00 | 18 150.00 | | 18 150.00 |
AJ Other Intangible Assets | 68 023.00 | 66 137.00 | 1 885.00 | 68 023.00 |
AP Buildings | 23 522.00 | 17 030.00 | 6 492.00 | 23 522.00 |
AR Technical installations, industrial equipment and tools | 13 625.00 | 8 066.00 | 5 559.00 | 13 625.00 |
AT Other tangible assets | 70 764.00 | 68 952.00 | 1 812.00 | 70 764.00 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BH Other financial assets | 99 258.00 | | 99 258.00 | 99 258.00 |
BJ TOTAL (I) | 293 494.00 | 178 335.00 | 115 159.00 | 293 494.00 |
BL Raw materials, supplies | 134 291.00 | | 134 291.00 | 134 291.00 |
BR Intermediate and finished products | 1 215 918.00 | | 1 215 918.00 | 1 215 918.00 |
BV Advances and down payments on orders | 112 265.00 | | 112 265.00 | 112 265.00 |
BX Customers and related accounts | 457 226.00 | 777.00 | 456 449.00 | 457 226.00 |
BZ Other receivables | 513 632.00 | | 513 632.00 | 513 632.00 |
CF Cash and cash equivalents | 73 145.00 | | 73 145.00 | 73 145.00 |
CH Prepaid expenses | 39 188.00 | | 39 188.00 | 39 188.00 |
CJ TOTAL (II) | 2 545 666.00 | 777.00 | 2 544 889.00 | 2 545 666.00 |
CO Grand total (0 to V) | 2 839 160.00 | 179 112.00 | 2 660 048.00 | 2 839 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 037 000.00 | 1 037 000.00 | | 1 037 000.00 |
DB Share, merger, contribution premiums, etc. | 115 769.00 | 115 769.00 | | 115 769.00 |
DD Legal reserve (1) | 103 700.00 | 103 700.00 | | 103 700.00 |
DG Other reserves | 170 535.00 | 552 246.00 | | 170 535.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -189 635.00 | -381 711.00 | | -189 635.00 |
DL TOTAL (I) | 1 237 368.00 | 1 427 003.00 | | 1 237 368.00 |
DP Provisions for Risks | 49 300.00 | 49 300.00 | | 49 300.00 |
DQ Provisions for Expenses | 675 700.00 | 675 700.00 | | 675 700.00 |
DR TOTAL (IV) | 725 000.00 | 725 000.00 | | 725 000.00 |
DU Loans and Debts from Credit Institutions (3) | 168.00 | 427.00 | | 168.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51.00 | 424.00 | | 51.00 |
DW Advances and down payments received on current orders | 37 311.00 | 39 272.00 | | 37 311.00 |
DX Trade payables and related accounts | 570 960.00 | 572 422.00 | | 570 960.00 |
DY Tax and social security liabilities | 84 684.00 | 59 244.00 | | 84 684.00 |
EA Other liabilities | 4 505.00 | | | 4 505.00 |
EB Prepaid income (2) | | 780.00 | | |
EC TOTAL (IV) | 697 680.00 | 672 569.00 | | 697 680.00 |
EE Grand total (I to V) | 2 660 048.00 | 2 824 572.00 | | 2 660 048.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 2 360 897.00 | |
FM Inventory production | | | -115 716.00 | |
FQ Other income | | | 161.00 | |
FR Total operating income (I) | | | 2 245 342.00 | |
FU Purchases of raw materials and other supplies | | | 1 577 178.00 | |
FV Inventory change (raw materials and supplies) | | | 79 811.00 | |
FW Other purchases and external expenses | | | 785 165.00 | |
FX Taxes, duties, and similar payments | | | 6 752.00 | |
FY Salaries and Wages | | | 1 500.00 | |
FZ Social Security Contributions | | | 1 044.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 2 458 155.00 | |
GG - OPERATING RESULT (I - II) | | | -212 813.00 | |
GP Total financial income (V) | | | 1 084.00 | |
GU Total financial expenses (VI) | | | 116.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 967.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -211 846.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 22 255.00 | 39 109.00 | | 22 255.00 |
HH Total exceptional expenses (VIII) | 45.00 | 7 183.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 22 210.00 | 31 925.00 | | 22 210.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 268 681.00 | 2 658 598.00 | | 2 268 681.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 458 316.00 | 3 040 309.00 | | 2 458 316.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -189 635.00 | -381 711.00 | | -189 635.00 |
| |
| 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 | 293 494.00 | | | 293 494.00 |
I3 DECREASES Total Financial Fixed Assets | | | 99 411.00 | |
I4 DECREASES Grand Total | | | 293 494.00 | |
IO DECREASES Total including other intangible assets | | | 86 173.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 107 910.00 | |
KD ACQUISITIONS Total including other intangible assets | 86 173.00 | | | 86 173.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 107 910.00 | | | 107 910.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 99 411.00 | | | 99 411.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 172 411.00 | 5 924.00 | | 172 411.00 |
PE DEPRECIATION Total including other intangible assets | 84 124.00 | 164.00 | | 84 124.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 88 287.00 | 5 760.00 | | 88 287.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4N Provisions for fines and penalties | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 725 000.00 | | | 725 000.00 |
7C Grand total | 725 000.00 | | | 725 000.00 |
| |
| 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 | 570 960.00 | 570 960.00 | | 570 960.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 556.00 | 4 556.00 | | 4 556.00 |
UT Other financial assets | 99 258.00 | | | 99 258.00 |
VG Loans with a maturity of up to one year at origin | 168.00 | 168.00 | | 168.00 |
VS Prepaid expenses | 39 188.00 | | | 39 188.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 109 304.00 | 1 010 046.00 | 99 258.00 | 1 109 304.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 660 369.00 | 660 369.00 | | 660 369.00 |
