| |
| 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 | 45 062.00 | 33 031.00 | 12 031.00 | 45 062.00 |
AT Other tangible assets | 493 246.00 | 399 395.00 | 93 851.00 | 493 246.00 |
BH Other financial assets | 2 900.00 | | 2 900.00 | 2 900.00 |
BJ TOTAL (I) | 541 208.00 | 432 426.00 | 108 782.00 | 541 208.00 |
BL Raw materials, supplies | 25 891.00 | | 25 891.00 | 25 891.00 |
BZ Other receivables | 116 149.00 | | 116 149.00 | 116 149.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 121 203.00 | | 121 203.00 | 121 203.00 |
CH Prepaid expenses | 2 534.00 | | 2 534.00 | 2 534.00 |
CJ TOTAL (II) | 265 776.00 | | 265 776.00 | 265 776.00 |
CO Grand total (0 to V) | 806 984.00 | 432 426.00 | 374 558.00 | 806 984.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -112 596.00 | -20 770.00 | | -112 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -62 082.00 | -91 826.00 | | -62 082.00 |
DL TOTAL (I) | -173 578.00 | -111 496.00 | | -173 578.00 |
DV Miscellaneous Loans and Financial Debts (4) | 229 239.00 | 225 239.00 | | 229 239.00 |
DX Trade payables and related accounts | 174 093.00 | 164 815.00 | | 174 093.00 |
DY Tax and social security liabilities | 144 805.00 | 166 444.00 | | 144 805.00 |
EC TOTAL (IV) | 548 136.00 | 556 498.00 | | 548 136.00 |
EE Grand total (I to V) | 374 558.00 | 445 002.00 | | 374 558.00 |
EG Accrued income and payables due within one year | 548 136.00 | 556 498.00 | | 548 136.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 751 744.00 | | 1 751 744.00 | 1 751 744.00 |
FJ Net sales | 1 751 744.00 | | 1 751 744.00 | 1 751 744.00 |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3 157.00 | |
FR Total operating income (I) | | | 1 755 901.00 | |
FU Purchases of raw materials and other supplies | | | 463 955.00 | |
FV Inventory change (raw materials and supplies) | | | 3 150.00 | |
FW Other purchases and external expenses | | | 372 274.00 | |
FX Taxes, duties, and similar payments | | | 43 527.00 | |
FY Salaries and Wages | | | 637 216.00 | |
FZ Social Security Contributions | | | 237 723.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 53 089.00 | |
GE Other Expenses | | | 2 882.00 | |
GF Total Operating Expenses (II) | | | 1 813 817.00 | |
GG - OPERATING RESULT (I - II) | | | -57 916.00 | |
GL Other interest and similar income | | | 66.00 | |
GP Total financial income (V) | | | 66.00 | |
GR Interest and similar expenses | | | 4 018.00 | |
GU Total financial expenses (VI) | | | 4 018.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 951.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -61 867.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 970.00 | | | 2 970.00 |
HD Total exceptional income (VII) | 2 970.00 | | | 2 970.00 |
HE Exceptional expenses on management operations | 216.00 | 128.00 | | 216.00 |
HF Exceptional expenses on capital transactions | 2 968.00 | | | 2 968.00 |
HH Total exceptional expenses (VIII) | 3 185.00 | 128.00 | | 3 185.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -215.00 | -128.00 | | -215.00 |
HK Income tax | | -533.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 758 937.00 | 1 811 591.00 | | 1 758 937.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 821 019.00 | 1 903 417.00 | | 1 821 019.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -62 082.00 | -91 826.00 | | -62 082.00 |
| |
| 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 | 533 327.00 | | | 533 327.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 900.00 | |
I4 DECREASES Grand Total | | | 541 208.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 538 308.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 530 427.00 | | | 530 427.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 900.00 | | | 2 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 379 339.00 | 53 089.00 | 2.00 | 379 339.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 379 339.00 | 53 089.00 | 2.00 | 379 339.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 222 778.00 | 222 778.00 | | 222 778.00 |
8B Suppliers and Related Accounts | 174 093.00 | 174 093.00 | | 174 093.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 461.00 | 6 461.00 | | 6 461.00 |
UT Other financial assets | 2 900.00 | | | 2 900.00 |
VP Miscellaneous | 116 149.00 | | | 116 149.00 |
VQ Other Taxes, Duties, and Similar Debts | 144 805.00 | 144 805.00 | | 144 805.00 |
VS Prepaid expenses | 2 534.00 | | | 2 534.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 121 582.00 | 118 682.00 | 2 900.00 | 121 582.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 548 136.00 | 548 136.00 | | 548 136.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 18.00 | 17.00 | | 18.00 |
