| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 591.00 | 3 591.00 | | 3 591.00 |
AP Buildings | 15 780.00 | 13 624.00 | 2 156.00 | 15 780.00 |
AR Technical installations, industrial equipment and tools | 17 638.00 | 17 638.00 | | 17 638.00 |
AT Other tangible assets | 35 037.00 | 35 037.00 | | 35 037.00 |
BH Other financial assets | 6 824.00 | | 6 824.00 | 6 824.00 |
BJ TOTAL (I) | 78 870.00 | 69 890.00 | 8 980.00 | 78 870.00 |
BL Raw materials, supplies | | | | |
BP Services in progress | 32 160.00 | | 32 160.00 | 32 160.00 |
BV Advances and down payments on orders | 5 864.00 | | 5 864.00 | 5 864.00 |
BX Customers and related accounts | 22 331.00 | 6 906.00 | 15 425.00 | 22 331.00 |
BZ Other receivables | 28 886.00 | | 28 886.00 | 28 886.00 |
CF Cash and cash equivalents | 2 052.00 | | 2 052.00 | 2 052.00 |
CH Prepaid expenses | 5 158.00 | | 5 158.00 | 5 158.00 |
CJ TOTAL (II) | 96 450.00 | 6 906.00 | 89 544.00 | 96 450.00 |
CO Grand total (0 to V) | 175 320.00 | 76 796.00 | 98 524.00 | 175 320.00 |
CP Shares due in less than one year | 6 824.00 | | | 6 824.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 250.00 | 5 250.00 | | 5 250.00 |
DD Legal reserve (1) | 2 713.00 | 2 713.00 | | 2 713.00 |
DH Retained earnings | -102 685.00 | -54 949.00 | | -102 685.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 797.00 | -47 735.00 | | 797.00 |
DL TOTAL (I) | -93 925.00 | -94 722.00 | | -93 925.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 111.00 | 14 146.00 | | 14 111.00 |
DW Advances and down payments received on current orders | 359.00 | 359.00 | | 359.00 |
DX Trade payables and related accounts | 93 790.00 | 83 756.00 | | 93 790.00 |
DY Tax and social security liabilities | 79 087.00 | 59 400.00 | | 79 087.00 |
EA Other liabilities | 5 103.00 | 5 103.00 | | 5 103.00 |
EC TOTAL (IV) | 192 449.00 | 162 763.00 | | 192 449.00 |
EE Grand total (I to V) | 98 524.00 | 68 042.00 | | 98 524.00 |
EG Accrued income and payables due within one year | 192 449.00 | 162 763.00 | | 192 449.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 211 377.00 | | 211 377.00 | 211 377.00 |
FJ Net sales | 211 377.00 | | 211 377.00 | 211 377.00 |
FM Inventory production | | | 32 160.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 168.00 | |
FR Total operating income (I) | | | 243 705.00 | |
FU Purchases of raw materials and other supplies | | | 37 183.00 | |
FV Inventory change (raw materials and supplies) | | | 1 255.00 | |
FW Other purchases and external expenses | | | 95 913.00 | |
FX Taxes, duties, and similar payments | | | 4 625.00 | |
FY Salaries and Wages | | | 69 704.00 | |
FZ Social Security Contributions | | | 33 600.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 372.00 | |
GE Other Expenses | | | 118.00 | |
GF Total Operating Expenses (II) | | | 244 770.00 | |
GG - OPERATING RESULT (I - II) | | | -1 065.00 | |
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) | | | -1 065.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 740.00 | | |
A2 TOTAL ASSETS | 18 551.00 | 10 295.00 | | 18 551.00 |
HA Exceptional income from management transactions | 3 052.00 | 187.00 | | 3 052.00 |
HB Exceptional income from capital transactions | | 3 917.00 | | |
HD Total exceptional income (VII) | 3 052.00 | 4 104.00 | | 3 052.00 |
HE Exceptional expenses on management operations | 6 425.00 | 12 751.00 | | 6 425.00 |
HF Exceptional expenses on capital transactions | | 546.00 | | |
HH Total exceptional expenses (VIII) | 6 425.00 | 13 298.00 | | 6 425.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 373.00 | -9 193.00 | | -3 373.00 |
HK Income tax | -5 235.00 | -4 401.00 | | -5 235.00 |
HL TOTAL REVENUE (I + III + V + VII) | 246 757.00 | 217 616.00 | | 246 757.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 245 960.00 | 265 351.00 | | 245 960.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 797.00 | -47 735.00 | | 797.00 |
| |
| 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 | 80 026.00 | | | 80 026.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 1 156.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 156.00 | 6 824.00 | |
I4 DECREASES Grand Total | | 1 156.00 | 78 870.00 | |
IO DECREASES Total including other intangible assets | | | 3 591.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 68 455.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 591.00 | | | 3 591.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 68 455.00 | | | 68 455.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 980.00 | | | 7 980.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 67 518.00 | 2 372.00 | | 67 518.00 |
PE DEPRECIATION Total including other intangible assets | 3 591.00 | | | 3 591.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 63 927.00 | 2 372.00 | | 63 927.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 6 906.00 | | | 6 906.00 |
7B Total provisions for depreciation | 6 906.00 | | | 6 906.00 |
7C Grand total | 6 906.00 | | | 6 906.00 |
| |
| 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 | 93 790.00 | 93 790.00 | | 93 790.00 |
8C Staff and Related Accounts | 6 744.00 | 6 744.00 | | 6 744.00 |
8D Social Security and Other Social Organizations | 44 793.00 | 44 793.00 | | 44 793.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 103.00 | 5 103.00 | | 5 103.00 |
UT Other financial assets | 6 824.00 | 6 824.00 | | 6 824.00 |
UX Other trade receivables | 14 071.00 | | | 14 071.00 |
UY Staff and related accounts | 2 038.00 | | | 2 038.00 |
VA Doubtful or disputed receivables | 8 260.00 | | | 8 260.00 |
VB VAT | 13 406.00 | | | 13 406.00 |
VI Group and Associates | 14 111.00 | 14 111.00 | | 14 111.00 |
VM Income taxes | 9 636.00 | | | 9 636.00 |
VQ Other Taxes, Duties, and Similar Debts | 23 456.00 | 23 456.00 | | 23 456.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 806.00 | | | 3 806.00 |
VS Prepaid expenses | 5 158.00 | | | 5 158.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 198.00 | 63 198.00 | | 63 198.00 |
VW VAT | 4 094.00 | 4 094.00 | | 4 094.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 192 090.00 | 192 090.00 | | 192 090.00 |
| |
| 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 | 4 625.00 | 2 716.00 | | 4 625.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 605.00 | 8 188.00 | | 6 605.00 |
ST Other accounts | 17 119.00 | 18 847.00 | | 17 119.00 |
XQ Rental, rental and co-ownership charges | 35 459.00 | 42 954.00 | | 35 459.00 |
YT Subcontracting | 36 730.00 | 58 905.00 | | 36 730.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 625.00 | 2 716.00 | | 4 625.00 |
YY Amount of VAT collected | 42 737.00 | 46 517.00 | | 42 737.00 |
YZ Total deductible VAT on goods and services | 28 460.00 | 29 955.00 | | 28 460.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 95 913.00 | 128 895.00 | | 95 913.00 |
