| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 520.00 | 520.00 | | 520.00 |
AR Technical installations, industrial equipment and tools | 9 828.00 | 9 828.00 | | 9 828.00 |
AT Other tangible assets | 16 011.00 | 14 077.00 | 1 934.00 | 16 011.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
BJ TOTAL (I) | 32 375.00 | 24 425.00 | 7 949.00 | 32 375.00 |
BL Raw materials, supplies | 72 328.00 | | 72 328.00 | 72 328.00 |
BN Goods in progress | 45 000.00 | | 45 000.00 | 45 000.00 |
BX Customers and related accounts | 172 394.00 | | 172 394.00 | 172 394.00 |
BZ Other receivables | 16 268.00 | | 16 268.00 | 16 268.00 |
CF Cash and cash equivalents | 970.00 | | 970.00 | 970.00 |
CH Prepaid expenses | 7 155.00 | | 7 155.00 | 7 155.00 |
CJ TOTAL (II) | 314 116.00 | | 314 116.00 | 314 116.00 |
CO Grand total (0 to V) | 346 491.00 | 24 425.00 | 322 066.00 | 346 491.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 269 011.00 | | | 269 011.00 |
DH Retained earnings | -101 590.00 | | | -101 590.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -46 233.00 | | | -46 233.00 |
DL TOTAL (I) | 129 572.00 | | | 129 572.00 |
DU Loans and Debts from Credit Institutions (3) | 40 415.00 | | | 40 415.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 554.00 | | | 14 554.00 |
DX Trade payables and related accounts | 102 392.00 | | | 102 392.00 |
DY Tax and social security liabilities | 35 131.00 | | | 35 131.00 |
EC TOTAL (IV) | 192 494.00 | | | 192 494.00 |
EE Grand total (I to V) | 322 066.00 | | | 322 066.00 |
EG Accrued income and payables due within one year | 191 747.00 | | | 191 747.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 39 668.00 | | | 39 668.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 338 503.00 | | 338 503.00 | 338 503.00 |
FJ Net sales | 338 503.00 | | 338 503.00 | 338 503.00 |
FM Inventory production | | | 7 930.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 63 763.00 | |
FQ Other income | | | 202.00 | |
FR Total operating income (I) | | | 410 400.00 | |
FU Purchases of raw materials and other supplies | | | 100 522.00 | |
FV Inventory change (raw materials and supplies) | | | -7 974.00 | |
FW Other purchases and external expenses | | | 113 516.00 | |
FX Taxes, duties, and similar payments | | | 5 407.00 | |
FY Salaries and Wages | | | 116 860.00 | |
FZ Social Security Contributions | | | 67 141.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 967.00 | |
GE Other Expenses | | | 55 787.00 | |
GF Total Operating Expenses (II) | | | 452 228.00 | |
GG - OPERATING RESULT (I - II) | | | -41 828.00 | |
GR Interest and similar expenses | | | 2 979.00 | |
GU Total financial expenses (VI) | | | 2 979.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 979.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 807.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 037.00 | | | 8 037.00 |
A2 TOTAL ASSETS | 12 547.00 | | | 12 547.00 |
A4 Equity method investments | 36.00 | | | 36.00 |
HE Exceptional expenses on management operations | 1 425.00 | | | 1 425.00 |
HH Total exceptional expenses (VIII) | 1 425.00 | | | 1 425.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 425.00 | | | -1 425.00 |
HL TOTAL REVENUE (I + III + V + VII) | 410 400.00 | | | 410 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 456 633.00 | | | 456 633.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -46 233.00 | | | -46 233.00 |
HP References: Equipment leasing | 4 888.00 | | | 4 888.00 |
| |
| 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 | 31 404.00 | | | 31 404.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 015.00 | |
I4 DECREASES Grand Total | | | 32 375.00 | |
IO DECREASES Total including other intangible assets | | | 520.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 839.00 | |
KD ACQUISITIONS Total including other intangible assets | 520.00 | | | 520.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 868.00 | | | 24 868.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 015.00 | | | 6 015.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 149.00 | 967.00 | 1 691.00 | 25 149.00 |
PE DEPRECIATION Total including other intangible assets | 520.00 | | | 520.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 629.00 | 967.00 | 1 691.00 | 24 629.00 |
| |
| 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 | 102 393.00 | 102 393.00 | | 102 393.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 554.00 | 14 554.00 | | 14 554.00 |
UT Other financial assets | 6 000.00 | | | 6 000.00 |
UX Other trade receivables | 172 394.00 | | | 172 394.00 |
VG Loans with a maturity of up to one year at origin | 39 669.00 | 39 669.00 | | 39 669.00 |
VH Loans with a maturity of more than one year at origin | 747.00 | | | 747.00 |
VK Loans repaid during the year | 549.00 | | | 549.00 |
VP Miscellaneous | 16 269.00 | | | 16 269.00 |
VQ Other Taxes, Duties, and Similar Debts | 35 132.00 | 35 132.00 | | 35 132.00 |
VS Prepaid expenses | 7 155.00 | | | 7 155.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 201 818.00 | 195 818.00 | 6 000.00 | 201 818.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 192 494.00 | 191 747.00 | | 192 494.00 |
