| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 335.00 | 7 335.00 | | 7 335.00 |
AT Other tangible assets | 54 910.00 | 42 102.00 | 12 808.00 | 54 910.00 |
BH Other financial assets | 2 401.00 | | 2 401.00 | 2 401.00 |
BJ TOTAL (I) | 65 646.00 | 49 437.00 | 16 209.00 | 65 646.00 |
BX Customers and related accounts | 118 165.00 | | 118 165.00 | 118 165.00 |
BZ Other receivables | 62 941.00 | | 62 941.00 | 62 941.00 |
CH Prepaid expenses | 2 627.00 | | 2 627.00 | 2 627.00 |
CJ TOTAL (II) | 183 733.00 | | 183 733.00 | 183 733.00 |
CO Grand total (0 to V) | 249 378.00 | 49 437.00 | 199 942.00 | 249 378.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DH Retained earnings | 65 348.00 | 79 975.00 | | 65 348.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 677.00 | -14 628.00 | | -24 677.00 |
DL TOTAL (I) | 57 440.00 | 82 117.00 | | 57 440.00 |
DU Loans and Debts from Credit Institutions (3) | 63 795.00 | 73 606.00 | | 63 795.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 216.00 | 59.00 | | 2 216.00 |
DW Advances and down payments received on current orders | | 14 000.00 | | |
DX Trade payables and related accounts | 20 007.00 | 20 202.00 | | 20 007.00 |
DY Tax and social security liabilities | 56 188.00 | 38 278.00 | | 56 188.00 |
EA Other liabilities | 296.00 | | | 296.00 |
EC TOTAL (IV) | 142 501.00 | 146 145.00 | | 142 501.00 |
EE Grand total (I to V) | 199 942.00 | 228 263.00 | | 199 942.00 |
EG Accrued income and payables due within one year | 137 724.00 | 121 155.00 | | 137 724.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 52 799.00 | 56 570.00 | | 52 799.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 393 499.00 | 189.00 | 393 688.00 | 393 499.00 |
FJ Net sales | 393 499.00 | 189.00 | 393 688.00 | 393 499.00 |
FO Operating subsidies | | | 4 628.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 500.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 417 832.00 | |
FW Other purchases and external expenses | | | 228 495.00 | |
FX Taxes, duties, and similar payments | | | 31 924.00 | |
FY Salaries and Wages | | | 132 860.00 | |
FZ Social Security Contributions | | | 42 332.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 037.00 | |
GE Other Expenses | | | 82.00 | |
GF Total Operating Expenses (II) | | | 436 730.00 | |
GG - OPERATING RESULT (I - II) | | | -18 899.00 | |
GR Interest and similar expenses | | | 4 375.00 | |
GU Total financial expenses (VI) | | | 4 375.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 375.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 274.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 19 500.00 | 7 630.00 | | 19 500.00 |
HB Exceptional income from capital transactions | | 11 000.00 | | |
HD Total exceptional income (VII) | | 11 000.00 | | |
HE Exceptional expenses on management operations | 1 403.00 | 497.00 | | 1 403.00 |
HF Exceptional expenses on capital transactions | | 1 137.00 | | |
HH Total exceptional expenses (VIII) | 1 403.00 | 1 635.00 | | 1 403.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 403.00 | 9 365.00 | | -1 403.00 |
HL TOTAL REVENUE (I + III + V + VII) | 417 832.00 | 406 583.00 | | 417 832.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 442 508.00 | 421 211.00 | | 442 508.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 677.00 | -14 628.00 | | -24 677.00 |
HP References: Equipment leasing | 1 367.00 | 5 512.00 | | 1 367.00 |
| |
| 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 | 65 646.00 | | | 65 646.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 401.00 | |
I4 DECREASES Grand Total | | | 65 646.00 | |
IO DECREASES Total including other intangible assets | | | 7 335.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 910.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 335.00 | | | 7 335.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 910.00 | | | 54 910.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 401.00 | | | 3 401.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 399.00 | 1 037.00 | | 48 399.00 |
PE DEPRECIATION Total including other intangible assets | 7 335.00 | | | 7 335.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 064.00 | 1 037.00 | | 41 064.00 |
| |
| 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 | 20 007.00 | 20 007.00 | | 20 007.00 |
8C Staff and Related Accounts | 7 960.00 | 7 960.00 | | 7 960.00 |
8D Social Security and Other Social Organizations | 21 615.00 | 21 615.00 | | 21 615.00 |
8K Other liabilities (including liabilities related to repo transactions) | 296.00 | 296.00 | | 296.00 |
UT Other financial assets | 2 401.00 | | | 2 401.00 |
UX Other trade receivables | 118 165.00 | | | 118 165.00 |
UY Staff and related accounts | 475.00 | | | 475.00 |
VB VAT | 293.00 | | | 293.00 |
VC Group and associates | 52 385.00 | | | 52 385.00 |
VG Loans with a maturity of up to one year at origin | 52 799.00 | 52 799.00 | | 52 799.00 |
VH Loans with a maturity of more than one year at origin | 10 996.00 | 6 218.00 | 4 777.00 | 10 996.00 |
VI Group and Associates | 2 216.00 | 2 216.00 | | 2 216.00 |
VK Loans repaid during the year | 6 038.00 | | | 6 038.00 |
VM Income taxes | 4 848.00 | | | 4 848.00 |
VP Miscellaneous | 2 151.00 | | | 2 151.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 599.00 | 3 599.00 | | 3 599.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 790.00 | | | 2 790.00 |
VS Prepaid expenses | 2 627.00 | | | 2 627.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 186 134.00 | 183 733.00 | 2 401.00 | 186 134.00 |
VW VAT | 23 015.00 | 23 015.00 | | 23 015.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 501.00 | 137 724.00 | 4 777.00 | 142 501.00 |
