| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 28 177.00 | 26 194.00 | 1 983.00 | 28 177.00 |
AJ Other Intangible Assets | 3 450.00 | 3 450.00 | | 3 450.00 |
AR Technical installations, industrial equipment and tools | 5 637.00 | 3 639.00 | 1 998.00 | 5 637.00 |
AT Other tangible assets | 54 369.00 | 38 530.00 | 15 840.00 | 54 369.00 |
BH Other financial assets | 4 813.00 | | 4 813.00 | 4 813.00 |
BJ TOTAL (I) | 96 447.00 | 71 813.00 | 24 634.00 | 96 447.00 |
BP Services in progress | 21 356.00 | | 21 356.00 | 21 356.00 |
BV Advances and down payments on orders | 686.00 | | 686.00 | 686.00 |
BX Customers and related accounts | 283 557.00 | | 283 557.00 | 283 557.00 |
BZ Other receivables | 19 731.00 | | 19 731.00 | 19 731.00 |
CF Cash and cash equivalents | 4 893.00 | | 4 893.00 | 4 893.00 |
CH Prepaid expenses | 6 245.00 | | 6 245.00 | 6 245.00 |
CJ TOTAL (II) | 336 468.00 | | 336 468.00 | 336 468.00 |
CO Grand total (0 to V) | 432 915.00 | 71 813.00 | 361 102.00 | 432 915.00 |
CP Shares due in less than one year | 4 813.00 | | | 4 813.00 |
| |
| 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) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 283 207.00 | 283 207.00 | | 283 207.00 |
DH Retained earnings | -55 551.00 | | | -55 551.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 154.00 | -55 551.00 | | -32 154.00 |
DL TOTAL (I) | 203 887.00 | 236 041.00 | | 203 887.00 |
DU Loans and Debts from Credit Institutions (3) | 51 385.00 | 41 396.00 | | 51 385.00 |
DW Advances and down payments received on current orders | 2 573.00 | 1 272.00 | | 2 573.00 |
DX Trade payables and related accounts | 40 299.00 | 51 890.00 | | 40 299.00 |
DY Tax and social security liabilities | 62 137.00 | 79 299.00 | | 62 137.00 |
EA Other liabilities | 822.00 | 11 561.00 | | 822.00 |
EC TOTAL (IV) | 157 216.00 | 185 418.00 | | 157 216.00 |
EE Grand total (I to V) | 361 102.00 | 421 458.00 | | 361 102.00 |
EG Accrued income and payables due within one year | 154 643.00 | 184 146.00 | | 154 643.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 27 303.00 | 11 176.00 | | 27 303.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 511 355.00 | | 511 355.00 | 511 355.00 |
FJ Net sales | 511 355.00 | | 511 355.00 | 511 355.00 |
FM Inventory production | | | -14 821.00 | |
FO Operating subsidies | | | 2 122.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | -2 267.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 496 390.00 | |
FW Other purchases and external expenses | | | 157 559.00 | |
FX Taxes, duties, and similar payments | | | 7 593.00 | |
FY Salaries and Wages | | | 131 420.00 | |
FZ Social Security Contributions | | | 46 313.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 088.00 | |
GE Other Expenses | | | 169 679.00 | |
GF Total Operating Expenses (II) | | | 526 652.00 | |
GG - OPERATING RESULT (I - II) | | | -30 261.00 | |
GR Interest and similar expenses | | | 2 356.00 | |
GU Total financial expenses (VI) | | | 2 356.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 617.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 463.00 | | | 463.00 |
HB Exceptional income from capital transactions | | 500.00 | | |
HD Total exceptional income (VII) | 463.00 | 500.00 | | 463.00 |
HE Exceptional expenses on management operations | | 55.00 | | |
HH Total exceptional expenses (VIII) | | 55.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 463.00 | 445.00 | | 463.00 |
HL TOTAL REVENUE (I + III + V + VII) | 496 853.00 | 542 946.00 | | 496 853.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 529 007.00 | 598 497.00 | | 529 007.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 154.00 | -55 551.00 | | -32 154.00 |
| |
| 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 | 96 447.00 | | | 96 447.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 813.00 | |
I4 DECREASES Grand Total | | | 96 447.00 | |
IO DECREASES Total including other intangible assets | | | 31 627.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 60 007.00 | |
KD ACQUISITIONS Total including other intangible assets | 31 627.00 | | | 31 627.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 60 007.00 | | | 60 007.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 813.00 | | | 4 813.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 725.00 | 14 088.00 | | 57 725.00 |
PE DEPRECIATION Total including other intangible assets | 23 331.00 | 6 313.00 | | 23 331.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 394.00 | 7 775.00 | | 34 394.00 |
| |
| 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 | 40 299.00 | 40 299.00 | | 40 299.00 |
8C Staff and Related Accounts | 3 464.00 | 3 464.00 | | 3 464.00 |
8D Social Security and Other Social Organizations | 13 183.00 | 13 183.00 | | 13 183.00 |
8K Other liabilities (including liabilities related to repo transactions) | 822.00 | 822.00 | | 822.00 |
UT Other financial assets | 4 813.00 | 4 813.00 | | 4 813.00 |
UX Other trade receivables | 283 557.00 | | | 283 557.00 |
VB VAT | 9 227.00 | | | 9 227.00 |
VG Loans with a maturity of up to one year at origin | 27 303.00 | 27 303.00 | | 27 303.00 |
VH Loans with a maturity of more than one year at origin | 24 082.00 | 24 082.00 | | 24 082.00 |
VJ Loans taken out during the year | 2 580.00 | | | 2 580.00 |
VK Loans repaid during the year | 8 717.00 | | | 8 717.00 |
VM Income taxes | 10 144.00 | | | 10 144.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 630.00 | 1 630.00 | | 1 630.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 360.00 | | | 360.00 |
VS Prepaid expenses | 6 245.00 | | | 6 245.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 314 347.00 | 314 347.00 | | 314 347.00 |
VW VAT | 43 861.00 | 43 861.00 | | 43 861.00 |
