| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 980.00 | 4 980.00 | | 4 980.00 |
AH Goodwill | 7 622.00 | | 7 622.00 | 7 622.00 |
AR Technical installations, industrial equipment and tools | 33 483.00 | 29 265.00 | 4 218.00 | 33 483.00 |
AT Other tangible assets | 201 795.00 | 201 795.00 | | 201 795.00 |
BJ TOTAL (I) | 247 881.00 | 236 041.00 | 11 840.00 | 247 881.00 |
BL Raw materials, supplies | 46 005.00 | | 46 005.00 | 46 005.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 288 981.00 | | 1 288 981.00 | 1 288 981.00 |
BZ Other receivables | 346 595.00 | | 346 595.00 | 346 595.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 681 581.00 | | 1 681 581.00 | 1 681 581.00 |
CO Grand total (0 to V) | 1 929 463.00 | 236 041.00 | 1 693 422.00 | 1 929 463.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DE Statutory or contractual reserves | 158 050.00 | 158 050.00 | | 158 050.00 |
DH Retained earnings | -202 813.00 | -212 561.00 | | -202 813.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 795.00 | 9 748.00 | | 1 795.00 |
DL TOTAL (I) | 177 033.00 | 175 237.00 | | 177 033.00 |
DQ Provisions for Expenses | 3 708.00 | | | 3 708.00 |
DR TOTAL (IV) | 3 708.00 | | | 3 708.00 |
DU Loans and Debts from Credit Institutions (3) | 184 145.00 | 34 368.00 | | 184 145.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 197.00 | 303 799.00 | | 28 197.00 |
DW Advances and down payments received on current orders | 252 891.00 | 276 098.00 | | 252 891.00 |
DX Trade payables and related accounts | 234 011.00 | 225 180.00 | | 234 011.00 |
DY Tax and social security liabilities | 335 501.00 | 292 823.00 | | 335 501.00 |
EA Other liabilities | 477 932.00 | 385 219.00 | | 477 932.00 |
EC TOTAL (IV) | 1 512 680.00 | 1 517 490.00 | | 1 512 680.00 |
EE Grand total (I to V) | 1 693 422.00 | 1 692 728.00 | | 1 693 422.00 |
EG Accrued income and payables due within one year | 1 259 788.00 | 1 241 392.00 | | 1 259 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 835 513.00 | | 3 835 513.00 | 3 835 513.00 |
FJ Net sales | 3 835 513.00 | | 3 835 513.00 | 3 835 513.00 |
FO Operating subsidies | | | 2 538.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 997.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 3 842 050.00 | |
FV Inventory change (raw materials and supplies) | | | 289.00 | |
FW Other purchases and external expenses | | | 2 848 963.00 | |
FX Taxes, duties, and similar payments | | | 55 923.00 | |
FY Salaries and Wages | | | 695 083.00 | |
FZ Social Security Contributions | | | 233 427.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 165.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 3 708.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 3 838 564.00 | |
GG - OPERATING RESULT (I - II) | | | 3 485.00 | |
GL Other interest and similar income | | | 673.00 | |
GP Total financial income (V) | | | 673.00 | |
GR Interest and similar expenses | | | -176.00 | |
GU Total financial expenses (VI) | | | -176.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 849.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 334.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 997.00 | 24 173.00 | | 3 997.00 |
HA Exceptional income from management transactions | 1 963.00 | | | 1 963.00 |
HD Total exceptional income (VII) | 1 963.00 | | | 1 963.00 |
HE Exceptional expenses on management operations | 34 578.00 | | | 34 578.00 |
HF Exceptional expenses on capital transactions | 5 820.00 | | | 5 820.00 |
HH Total exceptional expenses (VIII) | 40 398.00 | | | 40 398.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -38 434.00 | | | -38 434.00 |
HK Income tax | -35 895.00 | -26 950.00 | | -35 895.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 844 687.00 | 2 550 457.00 | | 3 844 687.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 842 892.00 | 2 540 709.00 | | 3 842 892.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 795.00 | 9 748.00 | | 1 795.00 |
