| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 970.00 | 970.00 | | 970.00 |
AH Goodwill | 9 146.00 | | 9 146.00 | 9 146.00 |
AR Technical installations, industrial equipment and tools | 27 092.00 | 26 133.00 | 958.00 | 27 092.00 |
AT Other tangible assets | 38 449.00 | 38 161.00 | 288.00 | 38 449.00 |
AV Fixed assets in progress | 1 750.00 | | 1 750.00 | 1 750.00 |
BD Other fixed assets | 4.00 | | 4.00 | 4.00 |
BH Other financial assets | 1 794.00 | | 1 794.00 | 1 794.00 |
BJ TOTAL (I) | 79 207.00 | 65 264.00 | 13 942.00 | 79 207.00 |
BL Raw materials, supplies | 19 331.00 | | 19 331.00 | 19 331.00 |
BX Customers and related accounts | 64 117.00 | 3 400.00 | 60 717.00 | 64 117.00 |
BZ Other receivables | 5 064.00 | | 5 064.00 | 5 064.00 |
CF Cash and cash equivalents | 6 481.00 | | 6 481.00 | 6 481.00 |
CJ TOTAL (II) | 94 993.00 | 3 400.00 | 91 593.00 | 94 993.00 |
CO Grand total (0 to V) | 174 201.00 | 68 664.00 | 105 536.00 | 174 201.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | | | 4 000.00 |
DD Legal reserve (1) | 914.00 | | | 914.00 |
DH Retained earnings | 16 081.00 | | | 16 081.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 078.00 | | | -22 078.00 |
DL TOTAL (I) | -1 082.00 | | | -1 082.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 000.00 | | | 66 000.00 |
DW Advances and down payments received on current orders | 964.00 | | | 964.00 |
DX Trade payables and related accounts | 6 839.00 | | | 6 839.00 |
DY Tax and social security liabilities | 32 815.00 | | | 32 815.00 |
EC TOTAL (IV) | 106 619.00 | | | 106 619.00 |
EE Grand total (I to V) | 105 536.00 | | | 105 536.00 |
EG Accrued income and payables due within one year | 105 654.00 | | | 105 654.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 132 125.00 | | 132 125.00 | 132 125.00 |
FJ Net sales | 132 125.00 | | 132 125.00 | 132 125.00 |
FM Inventory production | | | -4 310.00 | |
FR Total operating income (I) | | | 127 815.00 | |
FU Purchases of raw materials and other supplies | | | 12 782.00 | |
FV Inventory change (raw materials and supplies) | | | -5 153.00 | |
FW Other purchases and external expenses | | | 42 595.00 | |
FX Taxes, duties, and similar payments | | | 2 839.00 | |
FY Salaries and Wages | | | 72 465.00 | |
FZ Social Security Contributions | | | 22 621.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 219.00 | |
GF Total Operating Expenses (II) | | | 149 369.00 | |
GG - OPERATING RESULT (I - II) | | | -21 553.00 | |
GR Interest and similar expenses | | | 606.00 | |
GU Total financial expenses (VI) | | | 606.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -606.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 160.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 81.00 | | | 81.00 |
HD Total exceptional income (VII) | 81.00 | | | 81.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 81.00 | | | 81.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 897.00 | | | 127 897.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 976.00 | | | 149 976.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 078.00 | | | -22 078.00 |
| |
| 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 | 79 207.00 | | | 79 207.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 798.00 | |
I4 DECREASES Grand Total | | | 79 207.00 | |
IO DECREASES Total including other intangible assets | | | 10 116.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 67 292.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 116.00 | | | 10 116.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 67 292.00 | | | 67 292.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 798.00 | | | 1 798.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 64 045.00 | 1 219.00 | | 64 045.00 |
PE DEPRECIATION Total including other intangible assets | 970.00 | | | 970.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 63 075.00 | 1 219.00 | | 63 075.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 400.00 | | | 3 400.00 |
7B Total provisions for depreciation | 3 400.00 | | | 3 400.00 |
7C Grand total | 3 400.00 | | | 3 400.00 |
| |
| 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 | 6 839.00 | 6 839.00 | | 6 839.00 |
8C Staff and Related Accounts | 11 383.00 | 11 383.00 | | 11 383.00 |
8D Social Security and Other Social Organizations | 13 252.00 | 13 252.00 | | 13 252.00 |
UT Other financial assets | 1 794.00 | | | 1 794.00 |
UX Other trade receivables | 60 050.00 | | | 60 050.00 |
VA Doubtful or disputed receivables | 4 066.00 | | | 4 066.00 |
VB VAT | 826.00 | | | 826.00 |
VI Group and Associates | 66 000.00 | 66 000.00 | | 66 000.00 |
VM Income taxes | 4 225.00 | | | 4 225.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 944.00 | 1 944.00 | | 1 944.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12.00 | | | 12.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 975.00 | 69 181.00 | 1 794.00 | 70 975.00 |
VW VAT | 6 235.00 | 6 235.00 | | 6 235.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 654.00 | 105 654.00 | | 105 654.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 895.00 | | | 895.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 808.00 | | | 3 808.00 |
ST Other accounts | 10 164.00 | | | 10 164.00 |
XQ Rental, rental and co-ownership charges | 18 502.00 | | | 18 502.00 |
YT Subcontracting | 10 119.00 | | | 10 119.00 |
YW Business tax | 1 944.00 | | | 1 944.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 839.00 | | | 2 839.00 |
YY Amount of VAT collected | 26 425.00 | | | 26 425.00 |
YZ Total deductible VAT on goods and services | 10 203.00 | | | 10 203.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 42 595.00 | | | 42 595.00 |
