| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 107 078.00 | 4 078.00 | 103 000.00 | 107 078.00 |
AR Technical installations, industrial equipment and tools | 9 304.00 | 7 288.00 | 2 017.00 | 9 304.00 |
AT Other tangible assets | 113 890.00 | 76 799.00 | 37 091.00 | 113 890.00 |
BH Other financial assets | 250.00 | | 250.00 | 250.00 |
BJ TOTAL (I) | 238 853.00 | 88 164.00 | 150 688.00 | 238 853.00 |
BX Customers and related accounts | 93 765.00 | | 93 765.00 | 93 765.00 |
BZ Other receivables | 46 527.00 | | 46 527.00 | 46 527.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 47 904.00 | | 47 904.00 | 47 904.00 |
CH Prepaid expenses | 6 918.00 | | 6 918.00 | 6 918.00 |
CJ TOTAL (II) | 195 113.00 | | 195 113.00 | 195 113.00 |
CO Grand total (0 to V) | 433 965.00 | 88 164.00 | 345 801.00 | 433 965.00 |
CP Shares due in less than one year | 250.00 | | | 250.00 |
CU Other investments | 8 331.00 | | 8 331.00 | 8 331.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DF Regulated reserves (1) | 39 243.00 | 39 243.00 | | 39 243.00 |
DG Other reserves | 20 756.00 | 10 913.00 | | 20 756.00 |
DH Retained earnings | 103 797.00 | 123 797.00 | | 103 797.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 972.00 | 9 843.00 | | -14 972.00 |
DL TOTAL (I) | 203 825.00 | 238 796.00 | | 203 825.00 |
DU Loans and Debts from Credit Institutions (3) | 47 354.00 | 50 990.00 | | 47 354.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 459.00 | 205.00 | | 4 459.00 |
DX Trade payables and related accounts | 29 561.00 | 17 357.00 | | 29 561.00 |
DY Tax and social security liabilities | 59 591.00 | 51 373.00 | | 59 591.00 |
EA Other liabilities | 1 012.00 | 84.00 | | 1 012.00 |
EC TOTAL (IV) | 141 977.00 | 120 009.00 | | 141 977.00 |
EE Grand total (I to V) | 345 801.00 | 358 806.00 | | 345 801.00 |
EI Including equity loans | 4 459.00 | | | 4 459.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 658 375.00 | | 658 375.00 | 658 375.00 |
FJ Net sales | 658 375.00 | | 658 375.00 | 658 375.00 |
FO Operating subsidies | | | 6 586.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 228.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 667 191.00 | |
FW Other purchases and external expenses | | | 242 699.00 | |
FX Taxes, duties, and similar payments | | | 18 209.00 | |
FY Salaries and Wages | | | 349 603.00 | |
FZ Social Security Contributions | | | 55 982.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 651.00 | |
GE Other Expenses | | | 4 462.00 | |
GF Total Operating Expenses (II) | | | 683 605.00 | |
GG - OPERATING RESULT (I - II) | | | -16 415.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 290.00 | |
GP Total financial income (V) | | | 2 290.00 | |
GR Interest and similar expenses | | | 2 061.00 | |
GU Total financial expenses (VI) | | | 2 061.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 229.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 186.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 302.00 | 176.00 | | 302.00 |
HB Exceptional income from capital transactions | 5 548.00 | 1 000.00 | | 5 548.00 |
HD Total exceptional income (VII) | 5 850.00 | 1 176.00 | | 5 850.00 |
HE Exceptional expenses on management operations | 4 551.00 | 545.00 | | 4 551.00 |
HF Exceptional expenses on capital transactions | 84.00 | 500.00 | | 84.00 |
HH Total exceptional expenses (VIII) | 4 636.00 | 1 045.00 | | 4 636.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 214.00 | 131.00 | | 1 214.00 |
HL TOTAL REVENUE (I + III + V + VII) | 675 331.00 | 677 035.00 | | 675 331.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 690 302.00 | 667 192.00 | | 690 302.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 972.00 | 9 843.00 | | -14 972.00 |
HP References: Equipment leasing | 29 439.00 | 29 671.00 | | 29 439.00 |
