| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 829.00 | 1 829.00 | | 1 829.00 |
AH Goodwill | 236 296.00 | | 236 296.00 | 236 296.00 |
AR Technical installations, industrial equipment and tools | | | | |
BJ TOTAL (I) | 238 635.00 | 1 829.00 | 236 806.00 | 238 635.00 |
BX Customers and related accounts | 534.00 | 507.00 | 28.00 | 534.00 |
BZ Other receivables | 616.00 | | 616.00 | 616.00 |
CF Cash and cash equivalents | 17 533.00 | | 17 533.00 | 17 533.00 |
CJ TOTAL (II) | 18 684.00 | 507.00 | 18 177.00 | 18 684.00 |
CO Grand total (0 to V) | 257 319.00 | 2 336.00 | 254 983.00 | 257 319.00 |
CU Other investments | 510.00 | | 510.00 | 510.00 |
| |
| 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 |
DD Legal reserve (1) | 789.00 | 788.00 | | 789.00 |
DH Retained earnings | -421 871.00 | -321 872.00 | | -421 871.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 058.00 | -99 997.00 | | -5 058.00 |
DL TOTAL (I) | -418 517.00 | -413 459.00 | | -418 517.00 |
DP Provisions for Risks | | 14 000.00 | | |
DQ Provisions for Expenses | 14 000.00 | | | 14 000.00 |
DR TOTAL (IV) | 14 000.00 | 14 000.00 | | 14 000.00 |
DU Loans and Debts from Credit Institutions (3) | 285.00 | 2 410.00 | | 285.00 |
DW Advances and down payments received on current orders | | 29 951.00 | | |
DX Trade payables and related accounts | 6 849.00 | 18 394.00 | | 6 849.00 |
EA Other liabilities | 652 366.00 | 617 698.00 | | 652 366.00 |
EC TOTAL (IV) | 659 500.00 | 668 453.00 | | 659 500.00 |
EE Grand total (I to V) | 254 983.00 | 268 994.00 | | 254 983.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 952.00 | | 29 952.00 | 29 952.00 |
FJ Net sales | 29 952.00 | | 29 952.00 | 29 952.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 6 626.00 | |
FR Total operating income (I) | | | 36 577.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 13 104.00 | |
FX Taxes, duties, and similar payments | | | 3 089.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 636.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 1 131.00 | |
GF Total Operating Expenses (II) | | | 17 960.00 | |
GG - OPERATING RESULT (I - II) | | | 18 618.00 | |
GR Interest and similar expenses | | | 23 589.00 | |
GU Total financial expenses (VI) | | | 23 589.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23 589.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 972.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 6 132.00 | 51 848.00 | | 6 132.00 |
HD Total exceptional income (VII) | 6 132.00 | 51 848.00 | | 6 132.00 |
HE Exceptional expenses on management operations | 6 218.00 | 82 643.00 | | 6 218.00 |
HF Exceptional expenses on capital transactions | | 13 991.00 | | |
HH Total exceptional expenses (VIII) | 6 218.00 | 96 634.00 | | 6 218.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -86.00 | -44 786.00 | | -86.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 709.00 | 73 945.00 | | 42 709.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 767.00 | 173 943.00 | | 47 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 058.00 | -99 997.00 | | -5 058.00 |
| |
| 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 | 272 986.00 | | | 272 986.00 |
I3 DECREASES Total Financial Fixed Assets | | | 510.00 | |
I4 DECREASES Grand Total | | 34 351.00 | 238 635.00 | |
IO DECREASES Total including other intangible assets | | | 238 125.00 | |
IY DECREASES Total Tangible Fixed Assets | | 34 351.00 | | |
KD ACQUISITIONS Total including other intangible assets | 238 125.00 | | | 238 125.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 351.00 | | | 34 351.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 510.00 | | | 510.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 545.00 | 636.00 | 34 351.00 | 35 545.00 |
PE DEPRECIATION Total including other intangible assets | 1 829.00 | | | 1 829.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 715.00 | 636.00 | 34 351.00 | 33 715.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 14 000.00 | | | 14 000.00 |
6T Receivables | 507.00 | | | 507.00 |
7B Total provisions for depreciation | 507.00 | | | 507.00 |
7C Grand total | 14 507.00 | | | 14 507.00 |
