| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 300 000.00 | 290 000.00 | 10 000.00 | 300 000.00 |
AN Land | 118 003.00 | | 118 003.00 | 118 003.00 |
AP Buildings | 1 051 595.00 | 427 607.00 | 623 989.00 | 1 051 595.00 |
AR Technical installations, industrial equipment and tools | 17 920.00 | 12 585.00 | 5 335.00 | 17 920.00 |
BD Other fixed assets | | | | |
BF Loans | 4 397.00 | | 4 397.00 | 4 397.00 |
BH Other financial assets | 11 430.00 | | 11 430.00 | 11 430.00 |
BJ TOTAL (I) | 1 503 344.00 | 730 191.00 | 773 153.00 | 1 503 344.00 |
BV Advances and down payments on orders | 1 280.00 | | 1 280.00 | 1 280.00 |
BX Customers and related accounts | 3 161 226.00 | | 3 161 226.00 | 3 161 226.00 |
BZ Other receivables | 184 307.00 | | 184 307.00 | 184 307.00 |
CF Cash and cash equivalents | 12 064.00 | | 12 064.00 | 12 064.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 3 358 878.00 | | 3 358 878.00 | 3 358 878.00 |
CO Grand total (0 to V) | 4 862 222.00 | 730 191.00 | 4 132 031.00 | 4 862 222.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 108 354.00 | 108 354.00 | | 108 354.00 |
DG Other reserves | | 854 381.00 | | |
DH Retained earnings | -354 241.00 | | | -354 241.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -156 924.00 | -1 208 622.00 | | -156 924.00 |
DL TOTAL (I) | 1 597 189.00 | 1 754 113.00 | | 1 597 189.00 |
DU Loans and Debts from Credit Institutions (3) | 133 874.00 | 260 267.00 | | 133 874.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 249 881.00 | 1 100 651.00 | | 1 249 881.00 |
DW Advances and down payments received on current orders | 2 220.00 | 45 073.00 | | 2 220.00 |
DX Trade payables and related accounts | 1 081 499.00 | 1 079 400.00 | | 1 081 499.00 |
DY Tax and social security liabilities | 57 363.00 | 103 758.00 | | 57 363.00 |
EA Other liabilities | 10 006.00 | 13 759.00 | | 10 006.00 |
EC TOTAL (IV) | 2 534 842.00 | 2 602 907.00 | | 2 534 842.00 |
EE Grand total (I to V) | 4 132 031.00 | 4 357 021.00 | | 4 132 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | 38 671.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 444 060.00 | |
FR Total operating income (I) | | | 482 730.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 46 691.00 | |
FX Taxes, duties, and similar payments | | | 45 149.00 | |
FY Salaries and Wages | | | 37 904.00 | |
FZ Social Security Contributions | | | 14 788.00 | |
GE Other Expenses | | | 485 487.00 | |
GF Total Operating Expenses (II) | | | 671 970.00 | |
GG - OPERATING RESULT (I - II) | | | -189 240.00 | |
GP Total financial income (V) | | | 259.00 | |
GU Total financial expenses (VI) | | | 3 853.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 594.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -192 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 43 067.00 | 28 329.00 | | 43 067.00 |
HH Total exceptional expenses (VIII) | 7 158.00 | 305 599.00 | | 7 158.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 35 909.00 | -277 271.00 | | 35 909.00 |
HK Income tax | | 7 860.00 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -156 924.00 | -1 208 622.00 | | -156 924.00 |
| |
| 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 | 1 503 594.00 | | | 1 503 594.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 827.00 | |
I4 DECREASES Grand Total | | | 1 503 344.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 187 518.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 187 518.00 | | | 1 187 518.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 077.00 | | | 16 077.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 398 240.00 | 41 952.00 | | 398 240.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 398 240.00 | 41 951.00 | | 398 240.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 465.00 | 465.00 | | 465.00 |
8B Suppliers and Related Accounts | 1 081 499.00 | 1 081 499.00 | | 1 081 499.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 259 421.00 | 1 259 421.00 | | 1 259 421.00 |
UP Loans | 4 397.00 | | | 4 397.00 |
UT Other financial assets | 11 430.00 | | | 11 430.00 |
VG Loans with a maturity of up to one year at origin | 130.00 | 130.00 | | 130.00 |
VH Loans with a maturity of more than one year at origin | 133 744.00 | 66 347.00 | 67 397.00 | 133 744.00 |
VK Loans repaid during the year | 124 486.00 | | | 124 486.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 361 360.00 | 3 345 534.00 | 15 827.00 | 3 361 360.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 532 622.00 | 2 465 225.00 | 67 397.00 | 2 532 622.00 |
