| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 633.00 | | 633.00 | 633.00 |
AR Technical installations, industrial equipment and tools | 27 361.00 | 26 784.00 | 577.00 | 27 361.00 |
AT Other tangible assets | 403 900.00 | 348 261.00 | 55 639.00 | 403 900.00 |
BH Other financial assets | 104 602.00 | | 104 602.00 | 104 602.00 |
BJ TOTAL (I) | 536 496.00 | 375 045.00 | 161 451.00 | 536 496.00 |
BX Customers and related accounts | 12 563.00 | | 12 563.00 | 12 563.00 |
BZ Other receivables | 126 531.00 | | 126 531.00 | 126 531.00 |
CF Cash and cash equivalents | 25 489.00 | | 25 489.00 | 25 489.00 |
CH Prepaid expenses | 4 274.00 | | 4 274.00 | 4 274.00 |
CJ TOTAL (II) | 168 857.00 | | 168 857.00 | 168 857.00 |
CO Grand total (0 to V) | 705 353.00 | 375 045.00 | 330 308.00 | 705 353.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 171.00 | 8 171.00 | | 8 171.00 |
DD Legal reserve (1) | 817.00 | 817.00 | | 817.00 |
DG Other reserves | 193 000.00 | 6 543.00 | | 193 000.00 |
DH Retained earnings | 51.00 | 223 031.00 | | 51.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 737.00 | -36 523.00 | | -9 737.00 |
DL TOTAL (I) | 192 302.00 | 202 040.00 | | 192 302.00 |
DU Loans and Debts from Credit Institutions (3) | 1 807.00 | | | 1 807.00 |
DW Advances and down payments received on current orders | 4 014.00 | 6 981.00 | | 4 014.00 |
DX Trade payables and related accounts | 46 301.00 | 52 138.00 | | 46 301.00 |
DY Tax and social security liabilities | 52 583.00 | 66 777.00 | | 52 583.00 |
EA Other liabilities | 33 300.00 | 31 501.00 | | 33 300.00 |
EC TOTAL (IV) | 138 006.00 | 157 397.00 | | 138 006.00 |
EE Grand total (I to V) | 330 308.00 | 359 437.00 | | 330 308.00 |
EG Accrued income and payables due within one year | 138 006.00 | 157 397.00 | | 138 006.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 572 067.00 | | 572 067.00 | 572 067.00 |
FJ Net sales | 572 067.00 | | 572 067.00 | 572 067.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 572 073.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | 14 339.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 371 088.00 | |
FX Taxes, duties, and similar payments | | | 8 624.00 | |
FY Salaries and Wages | | | 131 417.00 | |
FZ Social Security Contributions | | | 21 339.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 33 227.00 | |
GE Other Expenses | | | 543.00 | |
GF Total Operating Expenses (II) | | | 580 577.00 | |
GG - OPERATING RESULT (I - II) | | | -8 503.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 503.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 234.00 | 11.00 | | 1 234.00 |
HH Total exceptional expenses (VIII) | 1 234.00 | 11.00 | | 1 234.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 234.00 | -11.00 | | -1 234.00 |
HL TOTAL REVENUE (I + III + V + VII) | 572 073.00 | 497 257.00 | | 572 073.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 581 811.00 | 533 780.00 | | 581 811.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 737.00 | -36 523.00 | | -9 737.00 |
HP References: Equipment leasing | | 150.00 | | |
| |
| 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 | 536 496.00 | | | 536 496.00 |
I3 DECREASES Total Financial Fixed Assets | | | 104 602.00 | |
I4 DECREASES Grand Total | | | 536 496.00 | |
IO DECREASES Total including other intangible assets | | | 633.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 431 261.00 | |
KD ACQUISITIONS Total including other intangible assets | 633.00 | | | 633.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 431 261.00 | | | 431 261.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 104 602.00 | | | 104 602.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 341 817.00 | 33 227.00 | | 341 817.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 341 817.00 | 33 227.00 | | 341 817.00 |
