| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 107 782.00 | 106 799.00 | 983.00 | 107 782.00 |
AT Other tangible assets | 17 635.00 | 15 425.00 | 2 210.00 | 17 635.00 |
BB Receivables related to investments | 29 540.00 | | 29 540.00 | 29 540.00 |
BH Other financial assets | 91.00 | | 91.00 | 91.00 |
BJ TOTAL (I) | 267 616.00 | 234 791.00 | 32 825.00 | 267 616.00 |
BL Raw materials, supplies | 70 141.00 | 29 099.00 | 41 042.00 | 70 141.00 |
BV Advances and down payments on orders | 597.00 | | 597.00 | 597.00 |
BX Customers and related accounts | 70 850.00 | 2 755.00 | 68 095.00 | 70 850.00 |
BZ Other receivables | 10 959.00 | | 10 959.00 | 10 959.00 |
CD Marketable securities | 52 001.00 | | 52 001.00 | 52 001.00 |
CF Cash and cash equivalents | 31 969.00 | | 31 969.00 | 31 969.00 |
CH Prepaid expenses | 1 154.00 | | 1 154.00 | 1 154.00 |
CJ TOTAL (II) | 237 671.00 | 31 854.00 | 205 817.00 | 237 671.00 |
CO Grand total (0 to V) | 505 287.00 | 266 645.00 | 238 642.00 | 505 287.00 |
CP Shares due in less than one year | 29 632.00 | | | 29 632.00 |
CX Development or Research and Development Expenses | 112 566.00 | 112 566.00 | | 112 566.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DB Share, merger, contribution premiums, etc. | -145 966.00 | -145 966.00 | | -145 966.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 276 602.00 | 236 041.00 | | 276 602.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 908.00 | 40 561.00 | | 12 908.00 |
DL TOTAL (I) | 151 929.00 | 139 021.00 | | 151 929.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 532.00 | 31 473.00 | | 31 532.00 |
DX Trade payables and related accounts | 14 486.00 | 14 474.00 | | 14 486.00 |
DY Tax and social security liabilities | 27 135.00 | 37 507.00 | | 27 135.00 |
EA Other liabilities | 13 560.00 | 14 982.00 | | 13 560.00 |
EC TOTAL (IV) | 86 713.00 | 98 436.00 | | 86 713.00 |
EE Grand total (I to V) | 238 642.00 | 237 457.00 | | 238 642.00 |
EG Accrued income and payables due within one year | 86 713.00 | 98 436.00 | | 86 713.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 480.00 | | 480.00 | 480.00 |
FG Production sold - services | 196 525.00 | | 196 525.00 | 196 525.00 |
FJ Net sales | 197 005.00 | | 197 005.00 | 197 005.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 660.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 200 670.00 | |
FU Purchases of raw materials and other supplies | | | 34 720.00 | |
FV Inventory change (raw materials and supplies) | | | 8 252.00 | |
FW Other purchases and external expenses | | | 54 299.00 | |
FX Taxes, duties, and similar payments | | | 4 464.00 | |
FY Salaries and Wages | | | 67 042.00 | |
FZ Social Security Contributions | | | 14 757.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 904.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 157.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 188 627.00 | |
GG - OPERATING RESULT (I - II) | | | 12 043.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 440.00 | |
GU Total financial expenses (VI) | | | 1 440.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 440.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 602.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 660.00 | 580.00 | | 3 660.00 |
A2 TOTAL ASSETS | 5 371.00 | 6 739.00 | | 5 371.00 |
HB Exceptional income from capital transactions | 6 500.00 | 30 000.00 | | 6 500.00 |
HD Total exceptional income (VII) | 6 500.00 | 30 000.00 | | 6 500.00 |
HF Exceptional expenses on capital transactions | 4 194.00 | 4 846.00 | | 4 194.00 |
HH Total exceptional expenses (VIII) | 4 194.00 | 4 846.00 | | 4 194.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 306.00 | 25 154.00 | | 2 306.00 |
HL TOTAL REVENUE (I + III + V + VII) | 207 170.00 | 248 872.00 | | 207 170.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 194 262.00 | 208 311.00 | | 194 262.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 908.00 | 40 561.00 | | 12 908.00 |
| |
| 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 | 268 870.00 | | 2 940.00 | 268 870.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 112 566.00 | | | 112 566.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 194.00 | 29 632.00 | |
I4 DECREASES Grand Total | | 4 194.00 | 267 616.00 | |
IN DECREASES Start-up, development, or research expenses | | | 112 566.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 125 417.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 122 477.00 | | 2 940.00 | 122 477.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 33 826.00 | | | 33 826.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 233 887.00 | 904.00 | | 233 887.00 |
CY DEPRECIATION Start-up, development, or research expenses | 112 566.00 | | | 112 566.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 121 320.00 | 904.00 | | 121 320.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 24 942.00 | 4 157.00 | | 24 942.00 |
6T Receivables | 2 755.00 | | | 2 755.00 |
7B Total provisions for depreciation | 27 697.00 | 4 157.00 | | 27 697.00 |
7C Grand total | 27 697.00 | 4 157.00 | | 27 697.00 |
UE of which provisions and reversals: - Operating | | 4 157.00 | | |
| |
| 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 | 14 486.00 | 14 486.00 | | 14 486.00 |
8C Staff and Related Accounts | 5 959.00 | 5 959.00 | | 5 959.00 |
8D Social Security and Other Social Organizations | 9 497.00 | 9 497.00 | | 9 497.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 560.00 | 13 560.00 | | 13 560.00 |
UL Receivables related to investments | 29 540.00 | 29 540.00 | | 29 540.00 |
UT Other financial assets | 91.00 | 91.00 | | 91.00 |
UX Other trade receivables | 67 553.00 | | | 67 553.00 |
VA Doubtful or disputed receivables | 3 297.00 | | | 3 297.00 |
VB VAT | 7 493.00 | | | 7 493.00 |
VI Group and Associates | 31 532.00 | 31 532.00 | | 31 532.00 |
VM Income taxes | 3 466.00 | | | 3 466.00 |
VS Prepaid expenses | 1 154.00 | | | 1 154.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 112 595.00 | 112 595.00 | | 112 595.00 |
VW VAT | 11 679.00 | 11 679.00 | | 11 679.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 713.00 | 86 713.00 | | 86 713.00 |
