| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 381.00 | 381.00 | | 381.00 |
AR Technical installations, industrial equipment and tools | 16 989.00 | 5 465.00 | 11 523.00 | 16 989.00 |
AT Other tangible assets | 29 699.00 | 19 901.00 | 9 798.00 | 29 699.00 |
BH Other financial assets | 8 610.00 | | 8 610.00 | 8 610.00 |
BJ TOTAL (I) | 55 678.00 | 25 747.00 | 29 931.00 | 55 678.00 |
BL Raw materials, supplies | 15 233.00 | | 15 233.00 | 15 233.00 |
BN Goods in progress | 31 279.00 | | 31 279.00 | 31 279.00 |
BX Customers and related accounts | 609 697.00 | 2 424.00 | 607 273.00 | 609 697.00 |
BZ Other receivables | 74 174.00 | | 74 174.00 | 74 174.00 |
CF Cash and cash equivalents | 8 245.00 | | 8 245.00 | 8 245.00 |
CH Prepaid expenses | 1 281.00 | | 1 281.00 | 1 281.00 |
CJ TOTAL (II) | 739 909.00 | 2 424.00 | 737 485.00 | 739 909.00 |
CO Grand total (0 to V) | 795 586.00 | 28 171.00 | 767 416.00 | 795 586.00 |
CR Shares due in more than one year | 2 900.00 | | | 2 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 58 928.00 | 58 014.00 | | 58 928.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 807.00 | 25 914.00 | | -37 807.00 |
DL TOTAL (I) | 43 120.00 | 105 928.00 | | 43 120.00 |
DU Loans and Debts from Credit Institutions (3) | 66 594.00 | 11 895.00 | | 66 594.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 350.00 | 35 635.00 | | 21 350.00 |
DW Advances and down payments received on current orders | | 2 723.00 | | |
DX Trade payables and related accounts | 485 227.00 | 151 310.00 | | 485 227.00 |
DY Tax and social security liabilities | 150 789.00 | 72 689.00 | | 150 789.00 |
EA Other liabilities | 335.00 | | | 335.00 |
EB Prepaid income (2) | | 9 910.00 | | |
EC TOTAL (IV) | 724 295.00 | 284 162.00 | | 724 295.00 |
EE Grand total (I to V) | 767 416.00 | 390 090.00 | | 767 416.00 |
EG Accrued income and payables due within one year | 701 426.00 | | | 701 426.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 61 463.00 | 772.00 | | 61 463.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 45.00 | | 1 741 761.00 | 45.00 |
FJ Net sales | 45.00 | | 1 741 761.00 | 45.00 |
FM Inventory production | | | 23 979.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 415.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 767 157.00 | |
FU Purchases of raw materials and other supplies | | | 855 326.00 | |
FV Inventory change (raw materials and supplies) | | | -12 149.00 | |
FW Other purchases and external expenses | | | 535 145.00 | |
FX Taxes, duties, and similar payments | | | 7 431.00 | |
FY Salaries and Wages | | | 310 096.00 | |
FZ Social Security Contributions | | | 97 824.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 368.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 803 042.00 | |
GG - OPERATING RESULT (I - II) | | | -35 886.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 805.00 | |
GU Total financial expenses (VI) | | | 1 805.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 805.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 691.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 117.00 | 13.00 | | 117.00 |
HH Total exceptional expenses (VIII) | 117.00 | 13.00 | | 117.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -117.00 | -13.00 | | -117.00 |
HK Income tax | | 3 015.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 767 157.00 | 1 208 899.00 | | 1 767 157.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 804 964.00 | 1 182 986.00 | | 1 804 964.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 807.00 | 25 914.00 | | -37 807.00 |
HP References: Equipment leasing | 12 332.00 | 7 528.00 | | 12 332.00 |
| |
| 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 | 45 778.00 | | | 45 778.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 610.00 | |
I4 DECREASES Grand Total | | | 55 678.00 | |
IO DECREASES Total including other intangible assets | | | 381.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 687.00 | |
KD ACQUISITIONS Total including other intangible assets | 381.00 | | | 381.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 818.00 | | | 37 818.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 580.00 | | | 7 580.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 379.00 | 9 368.00 | | 16 379.00 |
PE DEPRECIATION Total including other intangible assets | 381.00 | | | 381.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 998.00 | 9 368.00 | | 15 998.00 |
| |
| 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 | 485 227.00 | 485 227.00 | | 485 227.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 685.00 | 335.00 | 21 350.00 | 21 685.00 |
UT Other financial assets | 8 610.00 | | | 8 610.00 |
UX Other trade receivables | 609 697.00 | | | 609 697.00 |
VG Loans with a maturity of up to one year at origin | 61 463.00 | 61 463.00 | | 61 463.00 |
VH Loans with a maturity of more than one year at origin | 5 132.00 | 3 612.00 | 1 519.00 | 5 132.00 |
VK Loans repaid during the year | 5 992.00 | | | 5 992.00 |
VP Miscellaneous | 74 174.00 | | | 74 174.00 |
VQ Other Taxes, Duties, and Similar Debts | 150 789.00 | 150 789.00 | | 150 789.00 |
VS Prepaid expenses | 1 281.00 | | | 1 281.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 693 761.00 | 682 252.00 | 11 510.00 | 693 761.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 724 295.00 | 701 426.00 | 22 869.00 | 724 295.00 |
